| | |
Page
|
| |||
关于本委托书/招股说明书
|
| | | | iii | | |
财务报表展示
|
| | | | iv | | |
关于国际财务报告准则和非国际财务报告准则财务计量的重要信息
|
| | | | v | | |
Industry and Market Data
|
| | | | vi | | |
Frequently Used Terms
|
| | | | 1 | | |
有关建议交易的问答
|
| | | | 8 | | |
委托书/招股说明书摘要
|
| | | | 37 | | |
Risk Factors
|
| | | | 59 | | |
有关前瞻性陈述的告诫说明
|
| | | | 118 | | |
公积金股东特别大会
|
| | | | 121 | | |
1号提案 - 企业合并提案
|
| | | | 128 | | |
Proposal No. 2 – the Merger Proposal
|
| | | | 181 | | |
第3号提案 - 股票发行提案
|
| | | | 182 | | |
第4号提案 - 休会提案
|
| | | | 183 | | |
未经审计的形式简明合并财务信息
|
| | | | 184 | | |
Provident’s Business
|
| | | | 204 | | |
公积金历史财务信息汇总
|
| | | | 218 | | |
公积金管理对公司财务状况及业绩的探讨与分析
Operations |
| | | | 220 | | |
Perfect’s Business
|
| | | | 227 | | |
Perfect历史财务信息汇总
|
| | | | 253 | | |
Perfect‘s管理层对公司财务状况及业绩的探讨与分析
Operations |
| | | | 255 | | |
企业合并后的完美管理
|
| | | | 272 | | |
Executive Compensation
|
| | | | 278 | | |
证券的实益所有权
|
| | | | 281 | | |
某些关系和关联方交易
|
| | | | 285 | | |
完美证券简介
|
| | | | 289 | | |
公司治理与股东权利比较
|
| | | | 299 | | |
Perfect的普通股有资格未来出售
|
| | | | 305 | | |
证券股利信息价格区间
|
| | | | 307 | | |
评估或持不同意见者的权利
|
| | | | 308 | | |
Shareholder Proposals
|
| | | | 309 | | |
其他股东公关
|
| | | | 310 | | |
Experts
|
| | | | 311 | | |
Legal Matters
|
| | | | 312 | | |
向股东交付文件
|
| | | | 313 | | |
美国证券法规定的民事责任的可执行性
|
| | | | 314 | | |
您可以在哪里找到更多信息
|
| | | | 315 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
Page
|
| |||
Annex A – Agreement and Plan of Merger
|
| | | | A-1 | | |
附件A-1 - 《协议和合并计划第一修正案》
|
| | | | A-1-1 | | |
附件B - 第六次修订和重新修订的完美公司组织备忘录和章程表格
|
| | | | B-1 | | |
Annex C – Form of the First Plan of Merger
|
| | | | C-1 | | |
附件D - 修订和重新发布《公积金收购公司组织备忘录和章程》
|
| | | | D-1 | | |
|
问:为什么我会收到此委托书/招股说明书?
|
| |
A.普罗维登特建议根据普罗维登特、完美、合并子1和合并子2签订的业务合并协议完善与完美的业务合并。业务合并协议的条款在本委托书/招股说明书中描述。本委托书/招股说明书随附一份业务合并协议副本,作为附件A,普罗维登特鼓励其股东阅读全文。
企业合并协议必须由公积金股东根据开曼群岛法律和公积金条款采纳。普罗维登特正在举行会议,以获得这一批准。公积金股东将被要求考虑并表决批准业务合并协议的建议,其中包括规定合并附属公司1将与公积金合并并并入,公积金是第一家合并尚存公司,紧随其后并作为同一整体交易的一部分,第一合并尚存公司合并并并入合并附属公司2,合并附属公司2为第二合并尚存公司,以及本委托书/招股说明书中描述的与业务合并相关的某些其他事项。见“第1号提案--企业合并提案”。本委托书/招股说明书及其附件包含有关拟进行的业务合并和将在会议上采取行动的其他事项的重要信息。公积金股东应仔细阅读本委托书/招股说明书及其附件。
|
|
|
Q. When and where is the Meeting?
|
| | 答:会议将于2022年 ,香港时间上午9时,在Davis Polk&Wardwell位于香港遮打道3A香港俱乐部大厦的办公室举行。根据普罗维登特的条款,会议必须有一个明确的实际地点。然而,考虑到当前的全球新冠肺炎疫情,股东亲自出席不太现实。因此,这次会议也将是一次虚拟的股东大会,将在
通过网络直播进行。 https://www.cstproxy.com/paqc/2022.公积金股东将能够远程出席会议,投票并在会议期间通过访问和输入他们的控制号码提交问题。我们很高兴利用虚拟股东大会技术,(I)为普罗维登斯的股东和普罗维登斯提供便捷的访问途径和成本节约,以及(Ii)根据疾病控制和预防中心和美国证券交易委员会因新冠肺炎大流行而提供的指导,促进社会距离。虚拟会议形式允许世界上任何地点的与会者。虚拟会议将于香港时间上午9点准时开始。我们鼓励您在开始时间之前访问虚拟会议,您应该为登记程序留出充足的时间。 |
|
|
问:我如何虚拟出席会议?
|
| | A.预留股东有一张大陆公司的代理卡,其中包含有关如何参加会议的说明,包括URL地址以及他们访问的控制号码。如果您没有您的控制号码,普罗维登特股东可以通过电话917-262-2373或电子邮件proxy@Continental alstock.com与大陆航空公司联系。 | |
| | | |
公积金股东可以预先注册参加2022年 开始的虚拟会议,时间为上午9:00。香港时间(会议前5个工作日),通过访问https://www.cstproxy.com/paqc/2022,输入他们的控制号码、名称和电子邮件地址。一旦预先登记,公积金股东就可以在聊天框中投票或输入问题。在会议开始时,普罗维登股东将需要重新登录他们的控制号码,如果他们在会议期间投票,也将被提示输入他们的控制号码。
通过银行或经纪商持有公积金普通股的受益投资者需要联系大陆航空公司以获得控制号码。如果受益投资者计划在会议上投票,他们将需要获得银行或经纪人的合法委托书,或者,如果他们想加入而不投票,大陆航空将向他们发放一个带有所有权证明的访客控制号。无论哪种方式,受益投资者都必须联系大陆航空,了解如何获得控制号码的具体说明。可以通过上面的电话或电子邮件地址联系大陆航空公司。请在会议前最多72小时内处理控制号码。
|
|
|
问:会议表决的议题是什么?
|
| |
a.要求公积金股东考虑并投票表决以下提案:
•
批准《企业合并协议》的提案和拟进行的交易,包括合并(见“提案1--业务合并提案”一节);
•
批准第一个合并计划的提案和拟进行的交易(见“提案2--合并提案”一节);
•
为遵守适用的《纳斯达克证券上市规则》的目的,批准就拟议的业务合并和相关融资发行20%或以上的已发行和已发行公积金普通股的提案(见题为《提案3--股票发行提案》的章节);以及
•
批准将会议延期至一个或多个较晚日期的提案,以允许进一步征集和表决委托书,条件是根据会议时的表列表决结果,预付金未获授权完成业务合并(见题为“提案4--休会提案”的一节)。
公积金将召开会议,审议和表决这些提案。本委托书/招股说明书包含有关拟进行的业务合并及将于会议上处理的其他事项的重要资料。普罗维登斯的股东应该仔细阅读。
股东的投票很重要。我们鼓励普罗维登特的股东在仔细审阅本委托书/招股说明书后尽快投票。
|
|
|
问:为什么普罗维登特要提出业务合并?
|
| |
A.为实现与一个或多个企业或实体的合并、股本交换、资产收购或其他类似业务合并而成立的公司。
公积金于2021年1月12日完成首次公开发售23,000,000股,每个单位由一股公积金A类普通股及一份可赎回认股权证的一半组成,总收益为2.3亿美元。自首次公开募股以来,
|
|
| | | |
普罗维登特的活动仅限于搜索和评估企业合并候选者。
普罗维登特被允许在任何行业或地理区域(重点是东南亚的科技行业)选择其认为将为其股东提供最大机会参与具有显著增长潜力的公司的目标业务。因此,它定期分析各个行业和地理区域的投资机会(重点放在东南亚的科技行业),努力为其股东寻找最佳的潜在业务组合机会。
Perfect在全球运营SaaS技术业务。根据对Perfect及其所在行业的尽职调查,包括Perfect在双方谈判过程中提供的财务和其他信息,普罗维登特相信,与Perfect的业务合并将为其股东提供参与一家具有重大增长潜力的公司的机会。
|
|
| | | | 尽管普罗维登斯董事会认为与Perfect的业务合并符合普罗维登斯及其股东的最佳利益,但在得出这一结论时,普罗维登斯董事会确实考虑了一些潜在的风险。见题为“第1号提案--企业合并提案--核准拟议交易的理由”一节。 | |
|
问:在决定是否继续进行业务合并时,公积金董事会考虑了哪些积极和消极因素?
|
| |
A.在评估拟议交易并作出上述决定和建议时,公积金董事会与公积金管理层及其顾问进行了协商,并考虑了若干因素,包括但不限于以下讨论的因素。鉴于在评价拟议交易时所审议的因素的数量和复杂性,节约储备金董事会认为,对其在作出决定和支持其决定时所考虑的具体因素进行量化或以其他方式赋予其相对权重是不可行的,也没有试图对这些具体因素赋予相对权重。节约储金董事会认为其决定是根据现有的所有资料以及提交给它并由它考虑的因素作出的。此外,个别董事可能会对不同因素给予不同的权重。本部分对公积金董事会关于拟议交易的理由以及本节提供的所有其他信息的解释具有前瞻性,因此应根据“关于前瞻性陈述的警示说明”中讨论的因素进行阅读。
在搜索过程中,普罗维登特审查了包括技术、消费、医疗保健和生物科技在内的广泛行业的80多个潜在目标,并与大约45个潜在目标签订了保密协议,并就潜在的业务合并机会进行了初步讨论(统称为“其他潜在收购”)。
|
|
| | | |
普罗维登斯董事会最终认定,寻求与Perfect进行业务合并的决定通常是出于但不限于以下一个或多个原因:
•
普罗维登特管理层和赞助商的决心是:(I)市场机会巨大,(Ii)Perfect是一个有吸引力的投资机会,因为它在美容AR和AI技术方面处于全球领先地位,其在以下领域的成功记录已得到证实
|
|
| | | |
与世界领先的美容品牌合作,其高收入增长和显著的增长潜力以及经验丰富的管理团队;
•
确定普罗登特和完美的合并有可能大幅增加合并后公司实现其增长潜力的可能性,从而创造股东价值;
•
普罗维登特管理层和发起人的决心是,与其他潜在收购相比,完美是一个更可行的机会;以及
•
普罗维登特与其他潜在收购的高管或股东之间的估值预期差异。
|
|
| | | |
具体而言,普罗维登斯董事会认为与拟议交易有关的若干因素总体上支持其决定批准订立企业合并协议、附属协议和拟进行的交易,包括但不限于以下重大因素(涵盖普罗维登斯在其IPO招股说明书中提出的每一项搜索标准):
•
潜在市场。根据Frost&Sullivan的数据,据估计,在护肤、护发、彩妆和卫生产品领域运营的美容品牌的AR-和AI-潜在支出在2021年达到约33亿美元。在美容行业数字化加速以及品牌向消费者提供差异化体验的需求的推动下,到2026年,美容科技TAM预计将以13.0%的复合年增长率增长至约61亿美元。此外,Perfect对时尚配饰解决方案的垂直扩张进一步拓宽了其潜在市场。根据Frost&Sullivan的数据,到2026年,在服装、眼镜、手表和珠宝领域运营的时尚品牌的AR和AI支出预计将达到约97亿美元,比2021年的约54亿美元增长12.4%的复合年增长率。考虑到美容科技TAM和时尚配饰科技TAM作为一个整体,普罗维登特董事会认为,Perfect正在解决一个巨大的、未被渗透的市场,预计到2026年,这个市场的价值将达到约158亿美元。
|
|
| | | |
•
具有可持续竞争优势的市场领先地位。根据Frost&Sullivan的数据,完美是全球美容科技领域的市场领先者,在前20家美容集团的覆盖范围内,市场覆盖率约为85%,截至2021年12月31日,覆盖了400多个全球品牌。根据Frost&Sullivan的数据,在独立美容品牌中,Perfect覆盖了大约300个品牌,就在其业务中利用AR和AI技术的独立品牌而言,代表着大约86%的市场覆盖率。
•
高收入增长潜力。Perfect在2020、2019年和2018年的总收入分别为2990万美元、2290万美元和1160万美元,截至2021年6月30日的6个月总收入为1730万美元。在随后的更新中,Perfect在2021年创造了4080万美元的总收入,在截至2022年6月30日的六个月里创造了2340万美元的收入。完美的收入预计在2021年至2023年期间将以46%的复合年增长率进一步增长。请参阅标题为
的标题中有关预测复合年增长率的假设的详细讨论
|
|
| | | |
“提案1-企业合并提案-建议交易获得批准的原因。”
|
|
| | | |
•
极具吸引力的单元经济学。完美公司的业务产生了可观且高度可见的经常性现金流。对于Perfect排名前100的品牌,2016年至2021年的平均年化保留率约为95%,2018年至2021年的平均NDRR为147%。此外,完美品牌在2020年的CLTV与CAC比率为8.4倍。有关Perfect的CLTV与CAC比率的详细讨论,请参阅标题为“提案1-业务合并提案-拟议交易获得批准的原因”的标题。
|
|
| | | |
•
重大扩张计划。普罗维登斯董事会认为,完美存在强大的有机增长机会。Perfect计划通过向集团内的姐妹品牌交叉销售,继续深化其在前20大美容集团的渗透,通过销售覆盖品牌内更多地区,在所有类别和高端市场销售更多新模块。除了美容和时尚垂直领域,Perfect还可以将其技术应用于其他垂直领域,如牙科和整形外科。
|
|
| | | |
•
强大的管理团队。普罗维登特董事会认为,完美公司拥有一支强大的管理团队,由完美公司首席执行官张爱丽丝领导。Alice之前担任CyberLink首席执行官长达18年,在此期间,公司在她的领导下从一家小型初创公司成长为屡获殊荣的全球品牌。在加入CyberLink之前,Alice是趋势科技公司的执行副总裁总裁,还曾在花旗投资银行工作。陈品仁,完美世界执行副总裁兼首席战略官,拥有约20年的行业经验。在2015年加入完美公司之前,陈品仁(Louis)在Cyberlink工作了12年,担任过各种职务,拥有非常广泛的经验,包括产品规划、开发、业务发展、消费者销售和营销。曾伟新(Johnny Tseng),Perfect高级副总裁兼首席技术官,拥有25年的软件工程经验。他在构建完美的所有工程(包括服务器基础设施、SaaS模块和移动应用程序技术)方面发挥了重要作用,并曾领导CyberLink软件的开发。
•
企业合并协议及附属协议条款。普罗维登斯董事会审查了业务合并协议和附属协议的财务和其他条款,并确定它们是各方之间公平谈判的产物,对公众股东公平。
公积金董事会还考虑了与拟议交易有关的各种不确定因素、风险和其他潜在的负面因素,包括但不限于:
•
业务风险。普罗维登斯董事会认为,完美公司业务计划的成功实施存在风险,完美公司能否在预期时间内或根本不能实现业务合并的预期效益存在不确定性,包括由于各方无法控制的因素。公积金董事会认为,如果这些活动中的任何一项未能成功完成,可能会减少业务合并的实际利益,公积金股东
|
|
| | | |
可能没有完全实现这些好处,以至于他们希望在业务合并完成后保留公开股份。
•
行业风险。普罗维登特董事会考虑了美容AR和AI行业可能没有充分发挥其增长潜力的风险。AR和AI美容技术相对较新且发展迅速,这使得Perfect的业务面临与美容AR和AI市场整体的增长和盈利相关的不确定性和挑战。
•
诉讼。诉讼挑战企业合并协议的可能性,或给予永久禁令救济的不利判决可能会推迟或阻止企业合并的完成。
|
|
| | | |
•
无第三方评估。公积金董事会认为,企业合并各方没有就企业合并寻求任何第三方估值或公平意见。
•
赎回风险。相当多的公积金股东可能选择在业务合并完成前赎回其股份的风险,这将减少业务合并的毛收入,并可能导致在不满足最低可用现金条件的情况下无法完成业务合并。潜在的高额赎回也将在业务合并完成后减少完美证券的流动性。
•
公积金的清算。公积金可能无法在规定的时间内完成业务合并或任何其他业务合并,在这种情况下,公积金将停止除清盘目的外的所有业务,公积金将赎回公开发行的股票并进行清算。
•
列出风险。在业务合并完成后,纽约证券交易所或其他证券交易所可能不会将完美证券上市,这可能会限制投资者出售完美证券的能力。
•
结算条件。完成拟议交易的条件是满足某些不在普罗维登特控制范围内的成交条件。
•
其他风险。与拟议交易、交易各方及其各自业务有关的各种其他风险,详见“风险因素”一节。
除考虑上述因素外,公积金董事会亦认为公积金的高级职员及部分董事可能于拟议交易中拥有有别于其他股东及权证持有人的个人权益,或有别于其他股东及认股权证持有人的权益(见“建议1-业务合并建议-公积金董事及高级职员于业务合并中的权益”一节)。普罗维登斯的独立董事在评估拟议的交易时审查和考虑了这些利益,并作为普罗维登斯董事会成员一致批准了业务合并协议和附属协议
|
|
| | | |
及其预期的交易,包括拟议的交易。普罗维登斯董事会的结论是,它预计普罗维登斯及其股东将因拟议的交易而获得的潜在利益超过了与拟议的交易相关的潜在负面因素。因此,普罗维登斯董事会一致认为,业务合并协议、附属协议以及由此拟进行的交易,包括建议的交易,对普罗维登斯及其股东是明智和公平的,并符合其最佳利益。
|
|
|
问:为什么公积金让股东有机会对企业合并进行投票?
|
| | 根据普罗维登斯的条款,普罗维登斯必须向其公众股份的所有持有人提供机会,在完成普罗维登斯的初始业务组合后,连同收购要约或股东投票,赎回其公众股票。出于商业和其他原因,普罗维登特选择向其股东提供机会,通过股东投票而不是收购要约赎回其公开发行的股票。因此,普罗维登特正在寻求获得其股东对业务合并建议的批准,以便允许其公众股东在与交易结束相关的情况下赎回其公开股票。 | |
|
Q. Is my vote important?
|
| | 答:是的。除非持有就企业合并建议投票多数的公积金股东通过企业合并协议,且其他条件先决条件建议(定义见下文)获得下文概述的必要投票,否则业务合并将无法完成。只有截至2022年9月14日,也就是会议的创纪录日期收盘时的公积金股东才有权在会议上投票。经仔细考虑后,公积金董事会一致建议公积金股东投票“赞成”企业合并建议、“批准合并建议”、“批准股票发行建议”及“批准休会建议”。有关批准每项提案所需票数的详细信息,请参阅“批准会议上提交的提案所需的票数?” | |
|
问:提案是否以彼此为条件?
|
| | A.除非企业合并建议获得批准,否则合并建议和股票发行建议将不会在会议上提交给普罗维登的股东。每项条件先例提案(定义如下)均以其他条件先例提案的批准和通过为条件。休会建议不以本委托书/招股说明书所载任何其他建议的批准为条件。阁下必须注意,倘若业务合并建议、合并建议或股票发行建议(统称为“条件先决条件建议”)未能获得所需的投票批准,则富达将不会完成业务合并。如果公积金未能完成业务合并,且未能在2023年1月12日(或公积金股东根据公积金条款批准的较后日期)之前完成初始业务合并,则公积金将被要求解散和清算其信托账户,方法是将该账户中当时剩余的资金返还给其公众股东。 | |
|
问:企业合并将会发生什么?
|
| | a.根据业务合并协议,(I)合并子公司1将与第一次合并幸存的普罗维登斯合并并并入普罗维登斯,作为第一家合并幸存公司和 的全资子公司 | |
| | | | (br}Perfect,及(Ii)紧随第一次合并后,作为同一整体交易的一部分,第一合并尚存公司将与第二合并合并附属公司合并并并入第二合并附属公司,第二合并附属公司将成为第二合并尚存公司及完美的全资附属公司。由于企业合并,在企业合并完成后,普罗维登的股东将成为Perfect的股东。 | |
| | | | 在业务合并完成后,Perfect将把信托账户中的投资和与业务合并相关的融资交易所得资金用于营运资金和一般公司用途。在闭幕之际,完美的董事会和完美的股东将采纳完美的章程。 | |
| | | | 此外,在收盘前,管道投资者将认购和购买500万股公积金A类普通股,总收购价为5000万美元。此外,在PIPE投资的同时,FPA投资者将在交易结束前从普罗维登特购买远期购买股份和远期认购权证,该等交易的收益将在业务合并完成后由Perfect用于营运资金和一般公司用途。 | |
| | | | 截止时,将签订完美的股东锁定协议和新的注册权协议,公积金和保荐人之间的注册权协议将于2021年1月7日终止。 | |
| | | | 本委托书/招股说明书附件一份《企业合并协议书》作为附件A附于本委托书/招股说明书后,关于Perfect在企业合并完成后的组织结构图,请参阅《建议1-企业合并建议书-企业合并协议-组织结构》一节。 | |
|
Q.完成业务合并必须满足哪些条件?
|
| | 企业合并有若干结束条件,包括但不限于:(I)收到所需的公积金股东的批准;(Ii)收到所需的完美股东的批准;(Iii)在公积金股东赎回生效后,合并子公司2(作为合并中的幸存公司)在紧接企业合并完成后拥有至少5,000,001美元的有形资产净值;(Iv)没有任何法律或政府命令禁止、禁止或非法完成企业合并;(V)批准将于紧接业务合并完成后于纽约证券交易所发行的完美A类普通股及完美认股权证上市;(Vi)本委托书/招股说明书构成其一部分的登记声明的有效性,且美国证券交易委员会并无就此发出任何停止令;及(Vii)根据业务合并协议的条款完成资本重组。 | |
| | | | 有关在完成业务合并之前必须满足或放弃的所有条件的摘要,请参阅标题为“1号提案-业务合并提案-业务合并协议”的部分。 | |
|
问:在拟议的交易完成后,现有的公积金股东、FPA投资者、管道投资者和当前完美股东将拥有哪些股权?
|
| | 预期于业务合并完成后,并假设任何完美认股权证、根据完美激励计划可发行的完美普通股、股东溢价股份或保荐人溢价推介股份(“额外摊薄来源”)不会摊薄任何完美认股权证,则完美立即完成交易后的股份拥有权将如下表所述,在无赎回方案、中间赎回方案及说明性赎回方案下列出。为免生疑问,公众股东有权及有能力选择赎回全部23,000,000股公众股份。然而,如果所有23,000,000股公开发行的股票都被赎回,最低可用现金条件将无法满足,除非普罗维登特获得额外融资,使可用现金等于或超过125,000,000美元。最低可用现金条件是为了完美和收购实体的利益,因此,完美和收购实体有权放弃最低可用现金条件,并在满足或放弃其他条件的情况下,即使不满足最低可用现金条件,也有权导致结清。 | |
| | | | 由于上述方案下的相应赎回金额以及完美股份在紧接交易完成后的隐含每股10.00美元价值,完美(作为完成业务合并后的合并公司)的隐含总股本价值在无赎回方案中为1,399,149,980美元,在中级赎回方案中为1,293,984,560美元,在说明性赎回方案中为1,188,819,140美元。此外,当业务合并完成时,公积金IPO的承销商将有权获得总计8,05万美元的递延承销补偿(“递延折扣”),否则将使非赎回公众股东股份的实际递延承销费按百分比计算为:无赎回方案下为3.5%,中间赎回方案下为6.4%,说明性赎回方案下(假设可以发生)为40.3%。然而,在Citigroup Global Markets Inc.(“Citi”)和普罗维登特之间的一封相互解约信中,花旗无缘无故地放弃了它本有权获得的递延折扣的索赔,而普罗维登特也没有对此进行任何考虑。见“Q.公积金首次公开发售的承销商将收到的有效承销费是多少”、“第1号建议 - 业务合并建议 - 共同终止花旗的业务”及“与公积金有关的风险因素 - 风险及建议的交易 - 花旗作为共同配售代理人及共同资本市场顾问与业务合并有关的合约已相互终止”, 花旗还无缘无故地放弃了递延折扣和其他费用。花旗不得与本委托书/招股说明书中的披露或与业务合并相关的基础业务或财务分析相关联,也不能保证花旗同意此类披露或分析,也不能就此得出任何推论。“ | |
| | |
Assuming No
Redemption Scenario |
| |
Assuming
Intermediate Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Number of
Shares(1) |
| |
% of
Shares |
| |
Number of
Shares(1) |
| |
% of
Shares |
| |
Number of
Shares(1) |
| |
% of
Shares |
| ||||||||||||||||||
公积金股东(完美A类普通股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Shareholders
|
| | | | 23,000,000 | | | | | | 16.4 | | | | | | 12,483,458 | | | | | | 9.6 | | | | | | 1,966,916 | | | | | | 1.7 | | |
Initial Shareholders(2)
|
| | | | 5,415,000 | | | | | | 3.9 | | | | | | 5,415,000 | | | | | | 4.2 | | | | | | 5,415,000 | | | | | | 4.6 | | |
FPA Investors(3)
|
| | | | 5,500,000 | | | | | | 3.9 | | | | | | 5,500,000 | | | | | | 4.2 | | | | | | 5,500,000 | | | | | | 4.6 | | |
PIPE Investors(4)
|
| | | | 5,000,000 | | | | | | 3.6 | | | | | | 5,000,000 | | | | | | 3.9 | | | | | | 5,000,000 | | | | | | 4.2 | | |
Perfect Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Perfect Class A Ordinary
Shares |
| | | | 84,211,280 | | | | | | 60.2 | | | | | | 84,211,280 | | | | | | 65.1 | | | | | | 84,211,280 | | | | | | 70.8 | | |
Perfect Class B Ordinary
Shares |
| | | | 16,788,718 | | | | | | 12.0 | | | | | | 16,788,718 | | | | | | 13.0 | | | | | | 16,788,718 | | | | | | 14.1 | | |
收盘后立即未偿还的完美股票总数
|
| | | | 139,914,998 | | | | | | 100.0 | | | | | | 129,398,456 | | | | | | 100.0 | | | | | | 118,881,914 | | | | | | 100.0 | | |
完全股权价值过后-
Closing |
| | | $ | 1,399,149,980 | | | | | | | | | | | $ | 1,293,984,560 | | | | | | | | | | | $ | 1,188,819,140 | | | | | | | | |
Implied Per Share Value
|
| | | $ | 10.0 | | | | | | | | | | | $ | 10.0 | | | | | | | | | | | $ | 10.0 | | | | | | | | |
| | |
Assuming No
Redemption Scenario |
| |
Assuming
Intermediate Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| |||||||||||||||||||||||||||
其他稀释源
|
| |
Number of
Shares |
| |
% of
Shares(1) |
| |
Number of
Shares |
| |
% of
Shares(1) |
| |
Number of
Shares |
| |
% of
Shares(1) |
| ||||||||||||||||||
Perfect Warrants(2)
|
| | | | 20,850,000 | | | | | | 13.0 | | | | | | 20,850,000 | | | | | | 13.9 | | | | | | 20,850,000 | | | | | | 14.9 | | |
完美A类普通股可在完美激励下发行
Plan(3) |
| | | | 5,311,310 | | | | | | 3.7 | | | | | | 5,311,310 | | | | | | 3.9 | | | | | | 5,311,310 | | | | | | 4.3 | | |
股东溢价股份(4)
|
| | | | 10,000,000 | | | | | | 6.7 | | | | | | 10,000,000 | | | | | | 7.2 | | | | | | 10,000,000 | | | | | | 7.8 | | |
Sponsor Earnout Promote
Shares(5) |
| | | | 1,175,624 | | | | | | 0.8 | | | | | | 1,175,624 | | | | | | 0.9 | | | | | | 1,175,624 | | | | | | 1.0 | | |
额外稀释源合计(6)
|
| | | | 37,336,934 | | | | | | 21.1 | | | | | | 37,336,934 | | | | | | 22.4 | | | | | | 37,336,934 | | | | | | 23.9 | | |
| 问:在拟议的交易完成后,现有的公积金股东、FPA投资者、管道投资者和当前完美股东将拥有什么样的投票权? | | |
a.预计业务合并完成后,Perfect的投票权将如下表所示(不考虑任何额外的稀释来源):
|
|
| | |
Assuming No
Redemption Scenario |
| |
Assuming
Intermediate Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
% of
Voting Power |
| |
Number of
Shares |
| |
% of
Voting Power |
| |
Number of
Shares |
| |
% of
Voting Power |
| ||||||||||||||||||
公积金股东(完美A类普通股)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Shareholders
|
| | | | 23,000,000 | | | | | | 7.9 | | | | | | 12,483,458 | | | | | | 4.5 | | | | | | 1,966,916 | | | | | | 0.7 | | |
Initial Shareholders
|
| | | | 5,415,000 | | | | | | 1.9 | | | | | | 5,415,000 | | | | | | 1.9 | | | | | | 5,415,000 | | | | | | 2.0 | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | 1.9 | | | | | | 5,500,000 | | | | | | 2.0 | | | | | | 5,500,000 | | | | | | 2.0 | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 1.7 | | | | | | 5,000,000 | | | | | | 1.8 | | | | | | 5,000,000 | | | | | | 1.9 | | |
Perfect Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
完美A类普通股
|
| | | | 84,211,280 | | | | | | 28.9 | | | | | | 84,211,280 | | | | | | 30.0 | | | | | | 84,211,280 | | | | | | 31.2 | | |
完美B类普通股
|
| | | | 16,788,718 | | | | | | 57.7 | | | | | | 16,788,718 | | | | | | 59.9 | | | | | | 16,788,718 | | | | | | 62.2 | | |
Total
|
| | | | 139,914,998 | | | | | | 100.0 | | | | | | 129,398,456 | | | | | | 100.0 | | | | | | 118,881,914 | | | | | | 100.0 | | |
|
问:如果拟议的交易完成,谁将成为Perfect的高级管理人员和董事?
|
| | [br}A.完成建议交易后,Perfect的董事将为张国荣、胡国风、Huang、吕建梅、李孟修(Frank)、曹及纪中辉(Christine)Jih。张晓红预计将担任Perfect的首席执行官,陈晓川(Iris)将担任Perfect的首席财务官和首席会计官。见标题为“完美遵循企业合并的管理”一节。 | |
|
问:如果我在会议前出售公积金普通股,会发生什么情况?
|
| | 答:会议的记录日期将早于拟议交易预计完成的日期。如果您在记录日期之后但在会议之前转让您的公积金普通股,除非受让人从您那里获得投票代表,否则您将保留在会议上投票的权利。然而,在交易结束后,您将无权获得任何完美的A类普通股,因为只有在交易结束之日的公积金股东才有权获得与交易相关的完美的A类普通股。 | |
|
Q. What is the FPA Investment?
|
| | 关于首次公开发售,普罗维登特和FPA投资者订立远期购买协议,据此,FPA投资者同意认购及购买,而普罗维登特同意向该等FPA投资者发行及出售5,500,000股远期购买股份及2,750,000份远期认购权证,代价为总购买价5,500万美元,将于交易完成时完成。 | |
|
Q. What is the PIPE Investment?
|
| | 就业务合并而言,在执行业务合并协议的同时,普罗维登及Perfect与管道投资者订立认购协议,据此,管道投资者同意认购及购买,而普罗维登同意向该等管道投资者发行及出售合共5,000,000股普罗维登A类普通股,总购买价为50,000,000美元。 | |
|
问:在决定是否继续进行业务合并时,公积金董事会是否获得了第三方估值或公平意见?
|
| |
答:按照按独立商业条款进行的此类交易的惯例,普罗维登斯董事会没有就其批准与Perfect的业务合并的决定获得第三方估值或公平意见。普罗维登斯的管理人员和董事会在评估来自不同行业的公司的经营和财务优势方面拥有丰富的经验,并得出结论,他们的经验和背景,加上普罗维登斯财务顾问的经验和行业专业知识,使他们能够就Perfect的业务合并做出必要的分析和决定。此外,普罗维登特的管理人员和董事会及其顾问在合并和收购方面拥有丰富的经验。因此,投资者在对Perfect的业务进行估值时,将完全依赖于公积金高级职员和董事会的判断,并承担公积金高级职员和董事会可能没有对此类业务进行适当估值的风险。
|
|
|
问:随着业务合并的完成,公积金或完美公司是否会发行额外的股权证券。
|
| | 除PIPE投资和FPA投资外,完美或公积金可与其各自的关联公司或任何第三方进行与业务合并相关的股权融资,如果双方确定有必要或适宜就完成业务合并发行额外股权。这些购买的目的将是增加普罗维登特可用于业务合并的现金数额。任何股权发行都可能导致非赎回公众股东或本公司前股权持有人的相对所有权权益被稀释。 | |
|
问:我在会上有多少票?
|
| |
A.公积金股东有权在大会上就截至2022年9月14日(会议记录日期)登记在册的每股公积金普通股的每一项提案投一票。截至记录日期收盘时,已发行的公积金普通股有28,750,000股,其中公积金A类普通股23,000,000股,公积金B类普通股5,750,000股。
|
|
|
问:需要什么投票才能批准会议上提交的提案?
|
| |
企业合并建议、股票发行建议和休会建议的批准均需要普通决议。合并提议的批准需要一项特别决议。假设法定人数已确定,股东未有委派代表或亲身出席会议表决,将不会影响上述建议。弃权票和中间人反对票虽然被认为是为了确定法定人数而出席的,但不被视为已投的票,对任何提案都没有影响。公积金B类普通股的持有者,包括公积金的保荐人、董事和高级管理人员以及Ward Ferry,已同意投票支持企业合并方案和合并方案。截至本委托书/招股说明书日期,公积金的保荐人、董事及高级职员及华德渡轮实益拥有合共5,750,000股公积金B类普通股。
|
|
|
问:完美股东是否需要批准企业合并?
|
| |
A.企业合并需要得到完美股东的批准。于执行业务合并协议的同时,Perfect、Providen及Perfect的若干股东(“Perfect Voting股东”)订立一项投票协议(“Perfect股东投票协议”),根据该协议,各Perfect Voting股东同意(其中包括)(I)出席任何Perfect股东大会以确定批准业务合并的法定人数,及(Ii)就Perfect Voting股东持有的Perfect证券投票赞成批准交易
|
|
| | | | 《企业合并协议》预期。 | |
|
问:会议的法定人数是什么?
|
| | A.持有大部分已发行及已发行公积金普通股并有权于会议上投票的人士构成法定人数。截至2022年9月14日,即记录日期,14,375,001股公积金普通股将需要达到法定人数。 | |
|
问:公积金的内部人士打算如何投票表决这些提案?
|
| | A.预富的保荐人、高级管理人员及董事及华德渡轮实益拥有合共约20%的预富现有已发行普通股,并有权投票。这些政党已同意投票支持企业合并提案。公积金的发起人、高级管理人员和董事也表示,他们打算投票支持会议上提出的所有其他建议。 | |
|
问:在拟议的交易中,普罗维登斯的现任高管和董事有什么利益?
|
| |
根据开曼群岛法律,董事及高级职员负有若干受托责任,其中包括本着董事或高级职员认为最符合公司整体利益的善意行事的责任,以及为授予该等权力的目的而非为附带目的行使权力的责任。董事还负有注意义务,这在本质上不是受托责任。有关受托责任和注意义务的详细讨论,请参阅“公积金业务--利益冲突”。
因此,董事有义务不将自己置于冲突的境地,这包括不从事自我交易或因其职位而以其他方式获利的义务。然而,在某些情况下,在董事充分披露的情况下,股东可以原谅和/或事先授权违反这一义务的行为。这可透过经修订及重述的组织章程大纲及章程细则所授予的许可或股东于股东大会上批准的方式进行。
普罗维登的某些高管和董事目前对其他实体(包括保荐人的关联实体)负有额外的、受托责任或合同义务,根据这些义务,该高管或董事必须或将被要求向该实体提供业务合并机会。从第214页开始,“公积金的业务--利益冲突”项下列出了公积金高级职员和董事目前对哪些实体负有受托责任或合同义务的表格。因此,如果普罗维登斯的任何高级管理人员或董事意识到一项业务合并机会适合其当时对其负有受托责任或合同义务的实体,他或她将履行其受托责任或合同义务,在普罗维登特根据开曼群岛法律履行受托责任之前,向该实体提供该等业务合并机会。如果这些其他实体决定寻求任何这样的机会,普罗维登斯可能被禁止追求同样的机会。普罗维登斯的条款规定,普罗维登斯放弃在向其任何董事或高管提供的任何公司机会中的利益。然而,普罗维登特认为,其高级管理人员或董事对其他实体的受托责任或合同义务,或普罗维登斯章程细则中放弃公司机会原则,都不会对其寻找收购目标产生重大影响,也不会对其完成拟议业务合并的能力产生重大影响。事实上,如下所述,《企业合并建议书-企业合并的背景, 普罗维登特在首次公开募股后的较短时间内确定了80多个潜在的业务合并候选者,并与大约45个潜在目标进行了讨论
|
|
| | | |
Offering.
潜在投资者还应注意以下其他潜在利益冲突:
•
普罗维登斯的高管和董事不需要也不会全身心投入到普罗维登斯的事务中,这可能会导致他们在普罗维登斯的运营和普罗维登斯寻找业务组合及其其他业务之间分配时间的利益冲突。在完成普罗维登斯最初的业务合并之前,普罗维登斯不打算有任何全职员工。普罗维登斯的每一位执行官员都从事其他几项他可能有权获得巨额补偿的商业活动,普罗维登斯的执行官员没有义务每周为普罗维登斯的事务贡献任何具体的小时数。
•
保荐人及普罗维登斯董事及行政人员与普罗维登斯订立协议,据此,彼等同意在普罗维登斯完成初步业务合并时,放弃对其创办人股份及公众股份的赎回权利。此外,发起人同意,如果普罗维登特未能在规定的时间内完成最初的业务合并,它将放弃从信托账户中清算与其创始人股票有关的分配的权利。如果普罗维登特未能在规定的时间内完成其初始业务合并,私募认股权证将失效。除本文所述外,保荐人及公积金的董事及行政人员同意不转让、转让或出售其创办人的任何股份,直至(A)初始业务合并完成一年后或(B)初始业务合并后一年,(X)如果公积金A类普通股的收盘价等于或超过每股12.00美元(经股份拆分、股份资本化、重组、资本重组等调整后),在公积金初始业务合并后至少150天开始的任何30个交易日内的任何20个交易日内,不转让、转让或出售其创始人股票。或(Y)公积金完成合并、股份交换、资产收购、股份购买、重组或其他类似交易,导致公积金所有公众股东有权以公积金A类普通股换取现金的最初业务合并完成后的第二天, 证券或其他财产。私人配售认股权证在普罗维登完成初始业务合并后30天内不得转让。由于普罗维登斯的一些董事将直接或间接拥有普通股或认股权证,因此他们在确定特定目标业务是否是实现普罗维登斯最初业务合并的合适业务时可能存在利益冲突。
•
如果目标企业将任何此类高级管理人员和董事的留任或辞职作为就其初始业务合并达成任何协议的条件,则在评估某一特定业务合并时,该公司的高级管理人员和董事可能存在利益冲突。
•
如果业务合并或其他业务合并在2023年1月12日(或根据《公积金条款》经公积金股东批准的较后日期)前仍未完成,公积金
|
|
| | | |
将停止所有业务(清盘除外),赎回100%已发行公众股份以换取现金,并在获得其剩余股东和公积金董事会批准的情况下解散和清盘。另一方面,如果业务合并完成,每股已发行的公积金普通股将转换为一股完美的A类普通股,并受本文所述调整的影响。
•
如果普罗维登特无法在要求的时间内完成业务合并,赞助商将有责任确保信托账户中的收益不会因目标企业的索赔或供应商或其他实体的索赔而减少,但前提是该供应商或目标企业尚未签署豁免协议。另一方面,如果公积金完成业务合并,公积金将对所有此类索赔负责。
•
在首次公开募股完成之前,保荐人于2020年10月28日以25,000美元或每股0.004美元的价格购买了总计5,750,000股方正股票。保荐人其后向Ward Ferry转让312,500股方正股份予Ward Ferry,同时根据远期购买协议完成首次公开发售,并将合共110,000股方正股份转让予富达三名独立董事及两名顾问。如果普罗登未能在规定的时间内完成业务合并,则该等方正股份将变得一文不值,因为初始股东放弃对该等股份的任何赎回权利,而没有收到任何放弃该等股份的代价。以公积金A类普通股2022年9月15日在纳斯达克的收盘价9.93美元计算,此类方正股票的总市值约为57,115,325美元。该等方正股份将予注销,作为交换,其持有人有权获得与业务合并有关的合共5,415,000股完美A类普通股(已计入(I)额外向方正股份持有人发行以达致目标换股比率的额外完美A类普通股(如适用)及(Ii)被没收的股份),总价值为54,150,000美元,按业务合并所隐含的每股完美A类普通股10.00美元计算。
|
|
| | | |
•
在首次公开发售结束的同时,保荐人以每份认股权证1.0美元的价格购买了总计6,600,000份私人配售认股权证,为普罗登带来6,600,000美元的总收益。如果普华达未能在规定的时间内完成业务合并,私募认股权证将变得一文不值。根据2022年9月15日纳斯达克公开权证的收盘价0.24美元计算,此类权证的总市值约为1,584,000美元。
|
|
| | | |
•
关于FPA投资,发起人的一家关联公司已同意认购2,000,000股公积金A类普通股,可交换为2,000,000股企业合并中的2,000,000股完美A类普通股。
•
公积金的初始股东,包括其发起人、高级管理人员和董事及其各自的附属公司,有权报销他们代表公积金进行的某些活动所产生的自付费用,例如识别和
|
|
| | | |
调查可能的业务目标和业务组合。然而,如果公积金未能在规定的期限内完成业务合并,他们将不会向信托账户提出任何补偿要求。因此,如果与Perfect或其他业务合并的业务合并未能在2023年1月12日之前(或普罗维登斯股东根据普罗维登斯条款批准的较晚日期)完成,普罗维登特可能无法报销这些费用。截至本委托书/招股说明书发布之日,尚无未付的可报销费用。
•
发起人将从企业合并的完成中受益,并可能受到激励,以完成对目标公司不太有利的收购,或者以不太有利于股东的条款完成收购,而不是清算。
•
鉴于保荐人为方正股份支付的收购价与公开募股价格之间的差额,并考虑到保荐人将获得与拟议交易相关的大量完美A类普通股,保荐人及其附属公司的投资可以获得正回报率,即使其他股东在合并后公司的回报率为负。
•
公积金的现任董事和高级职员将继续得到公积金的赔偿,并在业务合并后继续由董事和高级职员的责任保险承保。
•
自公积金成立以来,赞助商不时向公积金提供贷款,以满足某些资本金要求。截至本委托书/招股说明书发布之日,这些贷款的未偿还本金总额为400,000美元。
•
董事首席执行官兼首席财务官、发起人董事将成为完美公司董事会成员,因此,在未来,胡先生将获得完美公司董事会决定支付给非执行董事的现金费用、股票期权或基于股票的奖励。
•
普罗维登特的条款包含对公司机会原则的放弃。有了这样的豁免,可能会有适合或值得考虑的业务合并目标,用于与普罗维登斯合并,但由于普罗维登·董事对另一实体的责任而不提供。普罗维登特不认为与普罗维登斯条款中放弃公司机会原则有关的潜在利益冲突影响其寻找收购目标,普罗维登特也不会因为放弃该豁免而阻止其审查任何机会。
在决定是否建议投票赞成批准企业合并建议和本委托书/招股说明书中所述的其他建议时,公积金董事和高级管理人员的财务和个人利益的存在可能会导致他们中的一人或多人在决定是否投票支持企业合并提案和本委托书/招股说明书中描述的其他建议时,发生利益冲突。
公积金董事会的结论是,潜在的不同利益将得到缓解,因为(I)这些权益在公积金的IPO招股说明书和本委托书/招股说明书中进行了披露;以及(Ii)对于
|
|
| | | |
与其他目标公司的业务合并。
|
|
|
问:合并对公积金A类普通股和公募认股权证的美国持有者的联邦所得税影响是什么?
|
| | A.如下文“重要的美国联邦所得税考虑--合并的税务处理”一节中更详细地讨论的那样,普罗维登和完美打算将合并综合起来视为守则第368条所指的“重组”(“重组”)。如果这种处理方式适用,美国持有者(定义见下文“重大美国联邦所得税考虑事项”)一般不会就公积金A类普通股和公共认股权证(统称为“公募证券”)交换完美A类普通股和完美认股权证(统称为“完美证券”)的美国联邦所得税收益或亏损进行确认,但须受本文中有关美国持有者在行使赎回权和适用PFIC规则时收到现金的讨论所限。然而,正如下面更详细讨论的那样,关于合并是否符合重组资格,存在重大的事实和法律不确定性。由于这些不确定性,普罗维登特的特别税务顾问Davis Polk&Wardwell LLP(“Davis Polk”)无法就合并是否符合重组的条件发表意见。如果合并不符合重组的条件,则在合并中以公积金证券交换完美证券的美国持有者将被要求确认的损益等于(I)在合并中收到的完美证券的公平市值和(Ii)在合并中交换的公积金证券中美国持有者的调整税基之间的差额。 | |
| | | | 此外,即使合并确实符合重组的条件,美国持有者也可能被要求因为适用PFIC规则而确认收益(但不是损失),如下文中更详细地描述的那样:“重要的美国联邦所得税考虑因素-合并的税收处理-PFIC规则在合并中的应用”或守则第367节和在其下颁布的财政部条例的应用,如下文“风险因素--与完美A类普通股和完美认股权证相关的风险--公积金A类普通股和公共认股权证的美国持有者可能被要求确认美国联邦所得税的收益,无论合并是否符合美国联邦所得税的目的”中更详细的描述。 | |
| | | | 所有普罗维登斯证券的持有者应就合并对他们的潜在税务后果咨询他们自己的税务顾问,包括在合并不符合重组资格的情况下。 | |
|
Q. Do I have redemption rights?
|
| | 根据公积金章程细则,公众股份持有人可选择按公积金章程细则计算的适用每股赎回价格赎回其股份以换取现金。截至本委托书/招股说明书的日期,根据信托账户中约2.3亿美元的资金(不包括赚取的利息和解散费用),这将相当于每股约10.00美元。如果持有人行使赎回权,则该持有人将赎回其公开发行的股票以换取现金。只有在适当地要求赎回股票,并在会议召开前两天将股票(如有)和赎回通知(以实物或电子形式)交付给普罗维登特的转让代理的情况下,该持有人才有权获得其公开股票的现金。如欲赎回股份换取现金,请参阅“公积金股东特别大会-赎回权利”一节。 | |
|
问:赎回权有什么限制吗?
|
| | 答:是的。普罗维登特的条款规定,未经普罗维登特事先同意,公众股东以及该股东的任何附属公司或与该股东一致行动或作为“集团”(定义见《交易法》第13条)的任何其他人士不得赎回其在首次公开募股中出售的股份总数的15%以上的股份,普罗维登特将这些股份称为“超额股份”。普罗维登斯认为,这一限制将阻止普罗维登斯的股东积累大量股份,并阻止这些股东随后试图利用他们针对拟议交易行使赎回权的能力,以迫使我们或我们的管理层以高于当时市场价格的显著溢价或按其他不受欢迎的条款购买他们的股票。如无此规定,持有本公司首次公开发售股份合计超过15%的公众股东可威胁行使其赎回权,前提是吾等或本公司管理层未按当时市价溢价或其他不良条款购入该持有人的股份。通过限制我们的股东在未经我们同意的情况下赎回在首次公开募股中出售的不超过15%的股份的能力,我们相信我们将限制一小部分股东无理地试图阻止我们完成初始业务合并的能力,特别是与拟议的交易有关的交易,这些交易的成交条件是我们必须拥有最低净资产或一定数量的现金。然而,我们不会限制我们的股东投票支持或反对拟议的交易的所有股份(包括超额股份)的能力。 | |
|
问:我的投票方式是否会影响我行使赎回权的能力?
|
| | A.不。您可以行使您的赎回权利,无论您在记录日期是否为公积金普通股持有人(只要您在行使赎回权时是持有人),或不论您在企业合并建议(赞成或反对)或本委托书/招股章程所述的任何其他建议上投票支持公积金普通股。因此,企业合并协议可以获得将赎回股票并不再是股东的股东的批准,让选择不赎回股票的股东持有这样一家公司的股票,该公司的交易市场可能流动性较差,股东人数较少,现金可能较少,而且可能无法达到纽约证券交易所的上市标准。 | |
|
问:我如何行使我的赎回权?
|
| | 答:如果您是公众股份持有人,并希望行使您的赎回权,您必须要求普惠赎回您的股票,以现金不迟于下午5:00。美国东部时间2022年(企业合并提案投票前两个工作日):(A)按本节末尾列出的地址,将您的申请提交给大陆银行的Mark Zimkind,(B)将您的股票(如果有的话)连同赎回表格以实物或电子方式使用 的DWAC(在托管人处提取存款)系统交付给普罗维登特的转让代理。如果你持有“街名”的股票,你必须与你的经纪人协调,让你的股票证书或股票证书(如果有)与赎回通知一起以电子方式送达。如果您没有如上所述提交书面请求并交付股票证书,您的股票将不会被赎回。这一招标过程和通过DWAC系统认证股票或交付股票证书(如果有的话)和赎回表格的行为相关的名义成本。转让代理通常会向投标经纪人收取100美元的费用,这将由经纪人决定是否将这笔费用转嫁给被赎回股票的持有者。 | |
| | | | 公开股票的任何持有人(无论他们是否为记录日期的持有人)将有权要求按信托账户中当时金额的全额按比例赎回其股票(截至2022年9月14日,记录日期约为2.311亿美元,或每股约10.05美元)。这笔款项,减去信托账户资金的任何欠税但未缴税款,将在业务合并完成后立即支付。信托账户中的资金目前没有欠缴但未缴纳所得税。然而,根据开曼群岛法律,信托账户持有的收益可优先于行使赎回权的公众股东的收益,无论该等持有人投票赞成或反对企业合并建议。因此,由于这种索赔,信托账户在这种情况下的每股分配可能比最初预期的要少。您对任何提案的投票不会影响您在行使赎回权时获得的金额。 | |
| | | |
如果您希望行使您的赎回权利,但最初没有勾选代理卡上有关行使您的赎回权利的方框,也没有向普罗维登斯发送书面请求以行使您的赎回权,您可以要求普罗维登卡向您发送另一张代理卡,您可以在该卡上表明您打算投票或打算行使您的赎回权。您可以通过拨打本节末尾列出的电话号码或地址联系普罗维登斯提出此类请求。
公众股份持有人一旦提出任何赎回要求,均可随时撤回,直至会议就企业合并建议进行表决为止。如阁下将股票(如有的话)连同赎回表格一并交予本公司的转让代理,并于会前决定不选择换股,阁下可要求本公司的转让代理(以实物或电子方式)退还股份。您可以通过本节末尾列出的电话号码或地址联系普罗维登斯的转让代理提出此类请求。
任何更正或更改的代理卡或赎回权的书面要求必须在会议就企业合并提案进行投票之前由普罗维登收到。除非持有人的股票(如有)连同赎回表格已于大会投票前至少两个营业日以实物或电子方式送交普罗维登的转让代理,否则赎回要求将不获履行。
如果公众股份持有人如上所述适当地提出赎回要求,则如果完成业务合并,公积金将按比例将这些股份转换为存入信托账户的资金部分。若阁下行使赎回权,则阁下将以贵公司的公积金普通股换取现金,而在完成业务合并后,将无权获得与贵公司的公积金普通股相关的完善A类普通股。如业务合并因任何原因未获批准或完成,则选择行使其赎回权的公众股份持有人将无权按适用比例赎回其股份以换取信托账户内现金的适用比例份额。在此情况下,公积金将即时交还任何股票(如有)连同公众持有人递交的赎回表格,而该等持有人只可在公积金清盘后分享信托户口的资产。
|
|
| | | |
这可能会导致持有人获得的收入少于他们在企业合并完成时获得的收入,并且由于债权人的潜在债权,他们行使了与此相关的赎回权。
如果您是公共股票持有人,并且您行使赎回权,则不会导致您可能持有的任何公共认股权证的损失。贵公司的公开认股权证将于完成业务合并后兑换为完美认股权证,每份认股权证可换取一股完美的A类普通股,购买价为11.50美元。
|
|
|
问:行使我的赎回权会产生什么美国联邦所得税后果?
|
| | A.行使赎回权的公积金A类普通股的美国持有人(定义见下文“重大美国联邦所得税考虑事项”)可被视为出售公积金A类普通股,从而确认收益或亏损。然而,在某些情况下,赎回可能被视为美国联邦所得税目的的分配,这取决于美国持有人在相关时间拥有或被视为拥有的普通股数量(包括通过认股权证的所有权)。正如下文更详细讨论的那样,普罗维登特认为,就其本课税年度而言,它将是一家被动的外国投资公司(“PFIC”)。在这种情况下,美国联邦所得税对行使赎回权的美国持有人确认的任何收入或收益的处理将取决于以下讨论的PFIC规则的应用,以及美国持有人是否已就其公积金A类普通股进行了PFIC选举(定义如下)。此外,出于美国联邦所得税的目的,公积金A类普通股的赎回可能会与合并合并整合在一起,在这种情况下,赎回将按照以下“美国联邦所得税重要考虑因素-合并的税务处理-合并被视为重组的后果”中描述的方式处理。有关美国持有者行使赎回权的美国联邦所得税考虑因素的更全面讨论,请参阅标题为“美国联邦所得税考虑事项-赎回A类公积金普通股”和“美国联邦所得税考虑事项-被动型外国投资公司规则”的章节。 | |
|
问:如果我是公共权证持有人,我是否可以对我的权证行使赎回权?
|
| | A.不。公共认股权证持有人对此类证券没有赎回权。在业务合并完成后,每份公开认股权证将交换为一份完美认股权证,该认股权证将以11.50美元的收购价兑换一股完美A类普通股。 | |
|
问:如果我是单位持有人,我可以对我的单位行使赎回权吗?
|
| |
A.不。流通股持有人在对公开股份行使赎回权之前,必须将相关公开股份和公开认股权证分开。
如果您持有以您自己的名义登记的单位,您必须将此类单位的证书交付给普罗维登特的转让代理大陆公司,并附上将此类单位分为公开股份和公开认股权证的书面指示。这必须提前足够长的时间完成,以便允许将公开股票寄回给您,以便您可以在公开股票从单位中分离后行使您的赎回权。请参阅“我如何行使赎回权?”上面。大陆航空公司的地址列在“谁能帮助回答我的问题?”的问题下面。在下面。
如果经纪商、交易商、商业银行、信托公司或其他被提名人持有
|
|
| | | |
您的单位,您必须指示该被提名人将您的单位分开。您的被提名人必须通过传真向普罗维登特的转让代理大陆航空公司发送书面指示。此类书面指示必须包括要拆分的单位数量和持有该等单位的被提名人。您的被提名人还必须以电子方式启动,使用DTC在托管人(DWAC)系统的存款提取、相关单位的提取以及同等数量的公开股票和公共认股权证的存款。这必须提前足够长的时间完成,以允许您的代名人在公开股份与单位分离时行使您的赎回权。虽然这通常是在同一个工作日以电子方式完成的,但您应该至少留出一个完整的工作日来完成分离。如果您未能及时导致您的公开股份分离,您很可能无法行使您的赎回权。
|
|
|
问:如果我反对拟议的企业合并,我是否有评估权?
|
| | 《公司法》规定了股东评估权何时可用,并对这种权利设定了限制。在存在此类权利的情况下,股东有权获得其股份的公允价值。然而,无论该等权利是否可用,股东仍有权行使本文所载的赎回权利,而公积金董事会已确定,应支付予行使该等赎回权利的股东的赎回款项代表该等股份的公允价值。有关其他信息,请参阅题为“第1号提案-企业合并提案-重要的美国联邦所得税考虑事项-公司法下的评估权”的章节。根据《公司法》,公共认股权证或单位的持有者不拥有与企业合并相关的评估权。 | |
| 问:由于企业合并,我的公积金普通股将会发生什么? | | |
如果业务合并完成,每股公积金A类普通股将成为完美的A类普通股。
|
|
|
问:企业合并完成后,存入信托账户的资金会发生什么情况?
|
| | 首次公开发售(包括承销商行使超额配股权)及同时发售私募认股权证所得款项净额中,共有230,000,000美元于首次公开发售及行使超额配股权后存入信托户口。于业务合并完成后,信托户口内的资金将由公积金用于支付行使赎回权的公众股份持有人、支付与Perfect业务合并有关的费用及开支(不包括与首次公开招股有关的递延折让约8,05万美元,其后获豁免),以及偿还公积金欠保荐人的任何贷款。任何剩余资金将支付给Perfect(或Perfect在关闭前以书面形式指定给普罗维登特),并用于Perfect的营运资金和一般公司用途。 | |
|
问:如果大量公众股东投票支持企业合并提案并行使赎回权,会发生什么?
|
| | 答:公众股东可以投票赞成企业合并,并仍行使其赎回权,尽管他们不需要以任何方式投票来行使这种赎回权。因此,即使信托账户的可用资金和公众股东的数量因公众股东的赎回而大幅减少,业务合并仍可能完成。在公众股和公众股东较少的情况下,完美A类普通股的交易市场流动性可能低于建议交易前公积金A类普通股的市场流动性,完美可能无法满足上市要求 | |
| | | | 全国性证券交易所的标准。此外,在业务合并完成后,在任何赎回的范围内,信托账户中可供完美用于其业务的资金将减少。 | |
|
问:如果业务合并不完善怎么办?
|
| | 如果公积金未能在2023年1月12日(或公积金股东根据公积金条款批准的较后日期)之前完成与Perfect或其他业务合并的业务合并,则公积金必须按每股价格赎回100%已发行的公开股票,以现金支付,相当于当时在信托账户中持有的金额(不包括赚取的利息和解散费用)。 | |
|
问:您预计何时完成业务合并?
|
| | 答:目前预计业务合并将在定于2022年 举行的会议之后迅速完成;但如上所述,此类会议可能会休会。关于完成业务合并的条件的说明,请参阅题为“第1号提案--业务合并提案--业务合并协议--结束条件”的章节。 | |
|
Q. What do I need to do now?
|
| | A.普罗维登特敦促您仔细阅读和考虑本委托书/招股说明书中包含的信息,包括附件,并考虑业务合并将如何影响您作为普罗维登斯的股东和/或公共认股权证持有人。然后,股东应按照本委托书/招股说明书及随附的委托书上的指示尽快投票。 | |
|
问:谁来征集和支付征集代理的费用?
|
| | A.普罗维登特已聘请专业的委托书征集公司Morrow Sodali LLC(“Morrow”)协助征集会议的委托书。普罗维登特已同意向莫罗支付3万美元的费用,外加此类服务的支出。普罗维登特将补偿莫罗公司合理的自付费用,并将赔偿莫罗公司及其附属公司的某些索赔、债务、损失、损害和费用。公积金还将报销代表我们普通股实益拥有人的银行、经纪商和其他托管人、代名人和受托人向我们普通股实益拥有人转发征集材料和从该等拥有人那里获得投票指示的费用。普罗维登特的管理团队还可以通过电话、传真、邮件、互联网或亲自征集委托书。他们将不会因为招揽代理人而获得任何额外的报酬。 | |
|
Q. How do I vote?
|
| |
A.如果您是记录日期的公积金普通股记录持有人,您可以亲自(实物或虚拟)在会议上投票,或提交会议委托书。如果您选择虚拟出席会议,您需要访问https://www.cstproxy.com/paqc/2022,,并输入您之前收到的代理卡、投票指令表或通知上的控制号码。您可以在会议期间按照会议网站上提供的说明进行投票。您可以通过填写、签名、注明日期并将随附的已付邮资信封内的代理卡寄回来提交您的委托书。如果您以“街道名称”持有您的股票,这意味着您的股票由经纪人、银行或代名人持有,您应该联系您的经纪人,以确保与您实益拥有的股票相关的投票得到正确计算。在这方面,您必须向经纪、银行或代名人提供如何投票您的股票的指示,或者,如果您希望亲自出席会议并投票,则必须从您的经纪、银行或代名人那里获得委托书。
|
|
|
问:如果我的股票是以“街名”持有的,我的经纪人、银行或被提名人会自动投票给我吗?
|
| |
A.不。当经纪人提交委托书,声明经纪人不会投票支持部分或全部提案时,就会出现“经纪人不投票”的情况,因为经纪人没有收到受益所有人关于如何就提案投票的指令,并且在没有指令的情况下没有投票的自由裁量权。根据相关规则,经纪商不得就会议将审议的任何事项进行投票。因此,除非您肯定地指示您的经纪人、银行或代名人如何以您的经纪人、银行或其他代名人指定的方式之一投票,否则您的公开股票将不会在任何事项上投票。您应该指示您的经纪人按照您提供的指示投票您的股票。
|
|
|
问:我可以在邮寄签名的代理卡后更改投票吗?
|
| |
答:是的。如果您是截至记录日期收盘时登记在册的公积金普通股股东,您可以通过以下方式之一在会议表决前更改或撤销您的委托书:
•
提交带有较晚日期的新代理卡;
•
向普罗维登斯发出书面撤销通知,该通知必须在会议投票前由普罗维登斯收到;或
•
访问并输入您之前收到的代理卡、投票指导表或通知上的控制号码,即可在会议上进行电子投票。请注意,您出席会议不会单独撤销您的代理。
如果您的股票在记录日期收盘时由您的经纪、银行或其他代名人以“街头名称”持有,您必须按照您的经纪人、银行或其他代名人的指示撤销或更改您的投票指示。
|
|
|
问:如果我未能对会议采取任何操作,会发生什么情况?
|
| | 如果您未能就会议采取任何行动,且业务合并获得股东批准并完成,您将成为Perfect的股东和/或认股权证持有人。如阁下未能就会议采取任何行动,而业务合并亦未获批准,阁下将继续为富达的股东及/或认股权证持有人。 | |
|
问:我应该如何处理我的股票和/或认股权证?
|
| | 公募认股权证持有人现在不应提交其认股权证(如果有的话),而那些没有选择赎回其公积金普通股以按其在信托账户中的比例份额的股东也不应现在提交他们的股票(如果有)。在业务合并完成后,公积金的转让代理将向公积金股东和权证持有人发出指令,分别就公积金普通股和公积金权证换取完美A类普通股和完美权证。行使赎回权的公积金股东必须在大会投票前至少两个营业日将其股票(如有)及赎回通知(以实物或电子方式)送交公积金的转让代理。 | |
|
问:如果我收到多套投票材料,该怎么办?
|
| | 股东可以收到一套以上的投票材料,包括本委托书/招股说明书复印件和多张委托书或投票指导卡。例如,如果您在多个经纪账户持有您的股票,您将收到每个您持有股票的经纪账户的单独投票指导卡。如果您是记录持有人,并且您的股票登记在多个名称中,您将收到多个代理卡。请填写、签名、日期和 | |
| | | | 退还您收到的每张代理卡和投票指示卡,以便对您所有的公积金普通股进行投票。 | |
|
问:谁可以帮助回答我的问题?
|
| |
A.如果您对业务合并有任何疑问,或者如果您需要额外的委托书/招股说明书或所附代理卡的副本,请联系:
Michael Aw
Provident Acquisition Corp. 金利商业大厦11C/D单元, 142-146 Queen’s Road Central Hong Kong 电子邮件:info@Providentrowth.com
Or:
Mr. Mark Zimkind
大陆股份转让信托公司 1 State Street, 30th Floor New York, New York 10004 电子邮件:mzimkind@Continental alstock.com
您也可以按照“在哪里可以找到更多信息”一节中的说明,从提交给美国证券交易委员会的文件中获取有关普罗登的更多信息。如阁下为公开股份持有人,并有意寻求赎回所持股份,阁下须于大会投票前至少两个营业日,将公开股份股票(如有)连同赎回表格(不论以实物或电子方式)送交至以下地址的富通转让代理。如果您对您的职位证明或股票或赎回表格的交付有任何疑问,请联系:
Mr. Mark Zimkind
大陆股份转让信托公司 1 State Street, 30th Floor New York, New York 10004 电子邮件:mzimkind@Continental alstock.com |
|
|
问:完美的财务顾问辞职对业务合并和相关交易有哪些潜在影响?
|
| | A.在2022年8月6日,Perfect口头要求高盛亚洲辞去与Perfect业务合并相关的财务顾问职务,考虑到以下因素:(I)高盛亚洲已基本完成完美与高盛亚洲之间日期为2021年9月10日的聘书中设想的所有工作,并分别于2021年9月23日和11月5日由完美与高盛亚洲签署(“GS聘书”),且不担任PIPE投资的配售代理;(Ii)GS聘书将在GS聘书之日起一年后自动终止,除非双方相互延长,Perfect认为没有必要延长GS聘书的期限,并决定不延长GS聘书的期限;及(Iii)金融咨询公司参与涉及特殊目的收购公司的业务合并交易的潜在监管不确定性和复杂性。更广泛地说,Perfect了解并考虑到,包括高盛亚洲及其附属公司在内的金融咨询公司已经退出了一些类似的未决交易,这是更广泛的市场对潜在的监管不确定性和关于特殊目的收购公司和业务的复杂性的反应的一部分。 | |
| | | |
涉及此类公司的合并交易。2022年8月17日,根据Perfect的要求,高盛亚洲公司辞去了Perfect与业务合并相关的财务顾问职务,并终止了GS的聘书。此外,高盛亚洲已根据证券法第11(B)(1)节向美国证券交易委员会递交辞职通知。
高盛亚洲已放弃以下权利:(I)获支付任何费用;(Ii)自辞职之日起十二个月内收取若干特定交易的交易费;及(Iii)自辞职之日起计两年内为若干特定交易报价及行事。然而,根据GS聘书的条款,Perfect的下列义务将在终止后继续存在:(I)关于高盛亚洲的书面或口头建议和GS聘书条款的披露和使用限制;(Ii)偿还截至高盛辞职之日发生的任何费用的义务;以及(Iii)GS聘书中关于赔偿和其他事项的义务。
由于高盛亚洲的辞职及其相关的费用豁免,Perfect在完成业务合并时应支付的交易费用将减少约707万美元。高盛亚洲在辞职前为Perfect提供的服务在辞职时已基本完成,Perfect尚未考虑聘用,也不打算聘请额外的财务顾问。
[br]高盛亚洲在辞职时对已经提供的服务免收费用,这是不寻常的。公积金股东可能更有可能选择在业务合并完成前赎回其股份,这将减少业务合并所得的总收益,并可能导致如果不满足最低可用现金条件,公积金无法完成业务合并。请参阅“1号提案 - 业务合并提案 - 批准拟议交易的原因 - 赎回风险。”
见“委托书摘要/招股说明书 - Perfect‘s财务顾问辞职”、“1号提案 - 业务合并提案 - 业务合并的背景”和“风险因素 - 与普罗登和拟议交易相关的风险-高盛亚洲已辞去其在业务合并方面的顾问角色;投资者不应依赖高盛亚洲参与业务合并的任何方面的事实。不能保证高盛亚洲同意本委托书/招股说明书中的披露,或与业务合并相关的基本业务或财务分析,也不能由此得出任何结论。“
|
|
|
问:巴克莱辞职对业务合并和相关交易有哪些潜在影响?
|
| | A.普罗维登特、巴克莱资本公司和巴克莱银行公司(统称为“巴克莱”)签订了一份相互解约函,根据该终止函,自2022年8月22日起,(I)巴克莱停止以其聘用函中所设想的任何身份或关系行事,或不再以本委托书/招股说明书中所述的任何身份或关系行事;(Ii)巴克莱放弃(X)根据聘用函本应有权获得的费用和开支报销,但 | |
| | | |
(br}但不限于,(A)支付给巴克莱的并购顾问、共同配售代理和共同资本市场顾问的费用,视业务合并的完成而定;(B)与业务合并相关的费用和开支的报销;以及(Y)支付给巴克莱作为联合配售代理的任何奖励费用,由普罗维登特全权酌情决定;(Iii)巴克莱将不对Perfect的F-4表格注册声明或普罗维登特与业务合并相关的委托书的任何部分负责;以及(Iv)除现有的赔偿义务外,普华永道将不会对巴克莱有任何持续的债务。同日,巴克莱根据证券法第11(B)(1)条向美国证券交易委员会递交了通知。
由于双方的终止和相关的费用豁免,Perfect在完成业务合并后应支付的交易费用将至少减少100万美元。普罗维登特和Perfect均不认为相互终止将以任何方式对业务合并产生不利影响,因为:(I)在相互终止之前巴克莱银行提供的服务在双方终止时已基本完成,普罗维登特不打算聘请额外的并购顾问或共同配售代理;(Ii)普罗维登特并未预期巴克莱或其任何联属公司将在交易结束前促进额外融资、在完成交易过程中发挥作用或以其他方式作为普罗维登特的并购顾问、共同配售代理或共同资本市场顾问参与业务合并;以及(Iii)PIPE投资和任何预期的交易后融资安排的可用性不受双方终止的影响。
巴克莱在双方终止已经提供的服务时免除手续费,这是不寻常的。公积金股东可能更有可能选择在业务合并完成前赎回其股份,这将减少业务合并所得的总收益,并可能导致如果不满足最低可用现金条件,公积金无法完成业务合并。请参阅“1号提案 - 业务合并提案 - 批准拟议交易的原因-赎回风险”。
有关详情,请参阅“委托书/招股说明书 - 共同终止巴克莱业务的摘要”、“第1号提案 - 业务合并提案 - 共同终止巴克莱业务”和“风险因素 - 与普罗维登斯有关的风险和拟议交易 - 巴克莱作为普罗维登斯的并购顾问、共同配售代理和共同资本市场顾问的业务合并已被双方终止。巴克莱不得与本委托书/招股说明书中的披露或与业务合并相关的基础业务或财务分析相关联,也不能保证巴克莱同意此类披露或分析,也不能就此得出任何推论。“
|
|
|
问:花旗辞职对业务合并和相关交易有哪些潜在影响?
|
| | A.普罗维登特和花旗全球市场公司(“花旗”)签订了一份相互终止函(“花旗相互终止函”),根据该终止函,自2022年8月27日起,(I)花旗停止行动,不再以其聘用信中设想的任何身份或关系行事,或在本委托书/招股说明书中以其他方式被描述为就业务合并行事或同意行事的花旗;(Ii)花旗放弃(X)其获得付款的权利 | |
| | | |
(Br)与IPO相关的总计约805万美元的递延折扣,(Y)根据聘书有权获得的费用和开支报销,包括但不限于:(A)作为共同配售代理和共同资本市场顾问向花旗支付的费用,这取决于业务合并的完成;(B)与参与相关的费用和支出的报销,以及(Y)作为共同配售代理向花旗支付的任何奖励费用,这由普罗维登特全权酌情决定;(Iii)花旗将不对Perfect的F-4表格注册声明或普罗维登特与业务合并相关的委托书的任何部分负责;及(Iv)普罗维登特将不对花旗承担任何持续的义务,现有的赔偿义务除外。2022年8月29日,花旗根据证券法第11(B)(1)条向美国证券交易委员会递交了通知。
由于双方终止交易并免除相关费用,Perfect在完成业务合并后应支付的交易费用将至少减少914万美元。普罗维登特和Perfect均不认为相互终止将以任何方式对业务合并产生不利影响,因为:(I)花旗在相互终止之前提供的服务在双方终止时已基本完成,普罗维登特不打算聘请额外的代销代理;(Ii)普罗维登特没有预料到花旗或其任何关联公司会在交易结束前促进额外融资、在成交过程中发挥作用或以其他方式作为普罗维登特的代配代理或共同资本市场顾问参与业务合并;以及(Iii)PIPE投资和任何预期的交易后融资安排的可用性不受双方终止的影响。
花旗在双方终止已经提供的服务时,免除了与IPO相关的费用和递延折扣,这是不寻常的。公积金股东可能更有可能选择在业务合并完成前赎回其股份,这将减少业务合并所得的总收益,并可能导致如果不满足最低可用现金条件,公积金无法完成业务合并。请参阅“1号提案 - 业务合并提案 - 批准拟议交易的原因 - 赎回风险。”
有关详情,请参阅“委托书/招股说明书 - 共同终止花旗业务”、“第1号 - 业务合并提案 - 相互终止花旗业务”和“风险因素 - 与普罗维登斯有关的风险及拟议交易 - 花旗作为普罗维登斯的共同配售代理及共同资本市场顾问的业务已相互终止,花旗已无故放弃递延折扣及其他费用。花旗不得与本委托书/招股说明书中的披露或与业务合并相关的基础业务或财务分析相关联,也不能保证花旗同意此类披露或分析,也不能就此得出任何推论。“
|
|
|
问:公积金IPO承销商将获得多少有效承销费?
|
| | A.花旗在2021年1月12日完成的公积金IPO中担任承销商。花旗已收到460万美元的初始承销佣金,并已履行其所有义务,在以下情况下从普罗维登斯获得805万美元的递延折扣额 | |
| | | |
企业合并是完善的,并遵守其合约条款。
在花旗互惠银行的解约信中,花旗无缘无故地放弃了对递延折扣的索赔,这是花旗有权获得的,而普罗维登没有对此进行任何对价。花旗没有向普罗维登特传达其放弃递延折扣的理由,普罗维登特也没有就豁免的原因与花旗进行通信。虽然这种对已经提供的服务的费用减免是不寻常的,但它并没有影响普罗维登特对业务合并的评估。见“Proxy Statement/招股说明书 - 相互终止花旗的业务”、“Proposal No.1 - the Business Composal Proposal - Mutual Terminated of Citi‘s Actions”和“Risk Functions - Risk Related to Providen - Proposed Transaction - Citi作为普罗维登斯的共同配售代理和共同资本市场顾问的业务合并已相互终止,花旗已无偿放弃递延折扣和其他费用。花旗不得与本委托书/招股说明书中的披露或与业务合并相关的基本业务或财务分析联系在一起,也不能保证花旗同意此类披露或分析,也不能就此得出任何推论。了解更多详细信息。
|
|
Reference Range
|
| |
Selected
Multiples Reference Range |
| |
Implied Total
Enterprise Value Range ($mm) |
| |
Consideration
($mm) |
| |
Consideration
Discount to Implied Total Enterprise Value Range |
| ||||||||||||
EV / CY2022E Revenue
|
| | | | 19.8 – 21.4x | | | | | $ | 1,200 – $1,297 | | | | | $ | 1,019 | | | | | | 15-22% | | |
EV / CY2023E Revenue
|
| | | | 15.6 – 16.1x | | | | | $ | 1,344 – $1,387 | | | | | $ | 1,019 | | | | | | 24-27% | | |
EV / CY2022E Revenue / Growth(1)
|
| | | | 0.54 – 0.57x | | | | | $ | 1,517 – $1,608 | | | | | $ | 1,019 | | | | | | 33-37% | | |
EV / CY2023E Revenue / Growth(1)
|
| | | | 0.41 – 0.43x | | | | | $ | 1,621 – $1,710 | | | | | $ | 1,019 | | | | | | 37-40% | | |
(US$ in millions)
|
| |
2021E(1)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |||||||||||||||
Total Revenue(2)
|
| | | | 40.3 | | | | | | 60.7 | | | | | | 86.2 | | | | | | 116.2 | | | | | | 153.3 | | |
Gross Profit
|
| | | | 33.8 | | | | | | 54.4 | | | | | | 79.8 | | | | | | 108.7 | | | | | | 143.8 | | |
Gross Margin %
|
| | | | 84.0% | | | | | | 89.6% | | | | | | 92.5% | | | | | | 93.5% | | | | | | 93.8% | | |
Adjusted EBITDA(3)
|
| | | | -3.3 | | | | | | 13.5 | | | | | | 29.7 | | | | | | 43.7 | | | | | | 59.4 | | |
Source(1)
|
| |
Assuming No
Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| ||||||
| | |
(in millions)
|
| |||||||||
完善的股东展期权益(2)
|
| | | $ | 1,010 | | | | | $ | 1,010 | | |
来自信托账户的收益
|
| | | | 230 | | | | | | 20 | | |
FPA投资收益
|
| | | | 55 | | | | | | 55 | | |
管道投资收益
|
| | | | 50 | | | | | | 50 | | |
公积金方正股份展期权益
|
| | | | 54 | | | | | | 54 | | |
Total
|
| | | $ | 1,399 | | | | | $ | 1,189 | | |
Uses(1)
|
| |
Assuming No
Redemption Scenario |
| |
Assuming
Illustrative Redemption Scenario |
| ||||||
完善的股东展期权益(2)
|
| | | | 1,010 | | | | | | 1,010 | | |
Cash to Balance Sheet
|
| | | | 325 | | | | | | 115 | | |
公积金方正股份展期权益
|
| | | | 54 | | | | | | 54 | | |
预计费用和支出
|
| | | | 10 | | | | | | 10 | | |
Total
|
| | | | 1,399 | | | | | | 1,189 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
场景1假设没有赎回场景
|
| |
假设场景2具有说明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 82,772,541 | | | | | | 479,064 | | | | | | — | | | | | | | | | 230,330,846 | | | | | | C | | | | | | 411,550,376 | | | | | | (210,330,846) | | | | | | G | | | | | | 201,219,530 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 55,000,000 | | | | | | L | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 50,000,000 | | | | | | F | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (4,480,000) | | | | | | H | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (2,152,075) | | | | | | I | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (400,000) | | | | | | M | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 7,607,005 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 7,607,005 | | | | | | — | | | | | | | | | | | | 7,607,005 | | |
合同资产
|
| | | | 1,963,571 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 1,963,571 | | | | | | — | | | | | | | | | | | | 1,963,57 | | |
Inventories
|
| | | | 52,487 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 52,487 | | | | | | — | | | | | | | | | | | | 52,487 | | |
Other receivables
|
| | | | 30,514 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 30,514 | | | | | | — | | | | | | | | | | | | 30,514 | | |
Current income tax assets
|
| | | | 63,264 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 63,264 | | | | | | — | | | | | | | | | | | | 63,264 | | |
Prepayments
|
| | | | — | | | | | | 209,315 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 209,315 | | | | | | — | | | | | | | | | | | | 209,315 | | |
Other current assets
|
| | | | 146,142 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 146,142 | | | | | | — | | | | | | | | | | | | 146,142 | | |
Total Current Assets
|
| | |
|
92,635,524
|
| | | |
|
688,379
|
| | | |
|
—
|
| | | | | | |
|
328,298,771
|
| | | | | | | | | |
|
421,622,674
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
211,291,828
|
| |
信托账户中持有的投资
|
| | | | — | | | | | | 230,330,846 | | | | | | — | | | | | | | | | (230,330,846) | | | | | | C | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
财产、厂房和设备
|
| | | | 389,548 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 389,548 | | | | | | — | | | | | | | | | | | | 389,548 | | |
Right-of-use asset
|
| | | | 431,278 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 431,278 | | | | | | — | | | | | | | | | | | | 431,278 | | |
Intangible assets
|
| | | | 107,906 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 107,906 | | | | | | — | | | | | | | | | | | | 107,906 | | |
Refundable deposits
|
| | | | 128,611 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 128,611 | | | | | | — | | | | | | | | | | | | 128,611 | | |
Other non-current assets
|
| | | | 139,340 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 139,340 | | | | | | — | | | | | | | | | | | | 139,340 | | |
Total Non-current Assets
|
| | | | 1,196,683 | | | | | | 230,330,846 | | | | | | — | | | | | | | | | (230,330,846) | | | | | | | | | | | | 1,196,683 | | | | | | — | | | | | | | | | | | | 1,196,683 | | |
Total Assets
|
| | |
|
93,832,207
|
| | | |
|
231,019,225
|
| | | |
|
—
|
| | | | | | |
|
97,967,925
|
| | | | | | | | | |
|
422,819,357
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
212,488,511
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
场景1假设没有赎回场景
|
| |
假设场景2具有说明性
Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
负债和股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
本票关联方
|
| | | | — | | | | | | 400,000 | | | | | | — | | | | | | | | | | | | (400,000) | | | | | | M | | | | | | — | | | | | | — | | | | | | | | | — | | |
Contract liabilities – current
|
| | | | 10,418,085 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 10,418,085 | | | | | | — | | | | | | | | | 10,418,085 | | |
Other payables
|
| | | | 8,138,533 | | | | | | 1,969,339 | | | | | | — | | | | | | | | | | | | (1,934,998) | | | | | | H | | | | | | 7,673,575 | | | | | | — | | | | | | | | | 7,673,575 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (499,299) | | | | | | I | | | | | | | | | | | | | | | | | | | | | | | |
Current tax liabilities
|
| | | | 133,386 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 133,386 | | | | | | — | | | | | | | | | 133,386 | | |
Current provisions
|
| | | | 1,495,287 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,495,287 | | | | | | — | | | | | | | | | 1,495,287 | | |
Lease liabilities – current
|
| | | | 347,768 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 347,768 | | | | | | — | | | | | | | | | 347,768 | | |
Other current liability
|
| | | | 136,293 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 136,293 | | | | | | — | | | | | | | | | 136,293 | | |
流动负债总额
|
| | |
|
20,669,352
|
| | | |
|
2,369,339
|
| | | |
|
—
|
| | | | | | | | | |
|
(2,834,297)
|
| | | | | | | | | |
|
20,204,394
|
| | | |
|
—
|
| | | | | | |
|
20,204,394
|
| |
延期承销佣金
|
| | | | — | | | | | | 8,050,000 | | | | | | — | | | | | | | | | | | | (8,050,000) | | | | | | D | | | | | | — | | | | | | — | | | | | | | | | — | | |
按公允价值通过利润计算的财务负债或
loss – non-current |
| | | | 230,862,672 | | | | | | | | | | | | 230,330,846 | | | | | | 1 | | | | | | (230,862,672) | | | | | | F | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (230,330,846) | | | | | | B | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | | — | | | | | | 3,046,407 | | | | | | | | | | | | | | | | | | 460,350 | | | | | | L | | | | | | 3,506,757 | | | | | | — | | | | | | | | | 3,506,757 | | |
FPA liability
|
| | | | — | | | | | | 321,287 | | | | | | — | | | | | | | | | | | | (321,287) | | | | | | L | | | | | | — | | | | | | — | | | | | | | | | — | | |
Lease liabilities – non-current
|
| | | | 76,591 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 76,591 | | | | | | — | | | | | | | | | 76,591 | | |
收到保证金
|
| | | | 26,110 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 26,110 | | | | | | — | | | | | | | | | 26,110 | | |
固定福利负债净额,非流动
|
| | | | 97,332 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 97,332 | | | | | | — | | | | | | | | | 97,332 | | |
非流动负债合计
|
| | |
|
231,062,705
|
| | | |
|
11,417,694
|
| | | |
|
230,330,846
|
| | | | | | | | | |
|
(469,104,455)
|
| | | | | | | | | |
|
3,706,790
|
| | | |
|
—
|
| | | | | | |
|
3,706,790
|
| |
Total Liabilities
|
| | |
|
251,732,057
|
| | | |
|
13,787,033
|
| | | |
|
230,330,846
|
| | | | | | | | | |
|
(471,938,752)
|
| | | | | | | | | |
|
23,911,184
|
| | | |
|
—
|
| | | | | | |
|
23,911,184
|
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
场景1假设没有赎回场景
|
| |
假设场景2具有说明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||||||||
Commitments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
公积金A类普通股;截至2022年6月30日,2300万股,可能按每股10.00美元赎回
|
| | | | — | | | | | | 230,330,846 | | | | | | (230,330,846) | | | | | | 1 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Shareholders’ Equity: | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
公积金B类普通股,面值0.0001美元;授权发行2000万股;截至2022年6月30日已发行和已发行股票575万股
|
| | | | — | | | | | | 575 | | | | | | — | | | | | | | | | | | | (575) | | | | | | A | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Perfect Common Shares
|
| | | | 32,814,951 | | | | | | — | | | | | | — | | | | | | | | | | | | (32,814,951 | | | | | | E | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
完美的A类普通股,面值0.1美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 12,312,628 | | | | | | — | | | | | | | | | | | | 10,209,320 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,421,128 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,300,000 | | | | | | B | | | | | | | | | | | | (2,103,308) | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541,500 | | | | | | A | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550,000 | | | | | | L | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 500,000 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
完美的B类普通股,面值0.1美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 1,678,872 | | | | | | — | | | | | | | | | | | | 1,678,872 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,678,872 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital surplus
|
| | | | 6,806,084 | | | | | | 2,355,113 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | 693,076,006 | | | | | | | | | | | | | | | | | | 486,185,496 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (540,925) | | | | | | A | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 227,700,000 | | | | | | B | | | | | | | | | | | | (208,227,538) | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,310,937 | | | | | | L | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49,500,000 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (598,563) | | | | | | I | | | | | | | | | | | | 274,853 | | | | | | I | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,806,084) | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (80,000) | | | | | | H | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,811,356 | | | | | | E | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254,947,074 | | | | | | E | | | | | | | | | | | | | | | | | | | | | |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
场景1假设没有赎回场景
|
| |
假设场景2具有说明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | 59,367,603 | | | | | | J | | | | | | | | | | | | 1,062,175 | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 4,253,411 | | | | | | K | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 8,050,000 | | | | | | D | | | | | | | | | | | | | | | | | | | | | | | | | | |
留存收益(累计亏损)
|
| | | | (197,144,671) | | | | | | (15,454,342) | | | | | | — | | | | | | | | | | | | | | | | | | | | | (307,783,119) | | | | | | | | | | | | | | | | | | (309,120,147) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (4,253,411) | | | | | | K | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 330,846 | | | | | | B | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (28,374,723) | | | | | | F | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (2,465,002) | | | | | | H | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (1,054,213) | | | | | | I | | | | | | | | | | | | (274,853) | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | (59,367,603) | | | | | | J | | | | | | | | | | | | (1,062,175) | | | | | | K | | | | | | | | |
Other equity
|
| | | | 376,214) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (376,214) | | | | | | — | | | | | | | | | | | | (376,214) | | |
Total shareholders’ equity
|
| | |
|
(157,899,850)
|
| | | |
|
(13,098,654)
|
| | | |
|
—
|
| | | | | | |
|
569,906,677
|
| | | | | | | | | |
|
398,908,173
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
188,577,327
|
| |
总负债和股东权益
|
| | |
|
93,832,207
|
| | | |
|
231,019,225
|
| | | |
|
—
|
| | | | | | |
|
97,967,925
|
| | | | | | | | | |
|
422,819,357
|
| | | |
|
(210,330,846)
|
| | | | | | | | | |
|
212,488,511
|
| |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假设场景2具有说明性
Redemption Scenario |
| |||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||||||||||||||
营业收入
|
| | | | 23,378,774 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 23,378,774 | | | | | | — | | | | | | | | | 23,378,774 | | |
Cost of revenue
|
| | | | 3,281,561 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 3,281,561 | | | | | | — | | | | | | | | | 3,281,561 | | |
Gross profit
|
| | | | 20,097,213 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 20,097,213 | | | | | | — | | | | | | | | | 20,097,213 | | |
销售和营销费用
|
| | | | 12,086,524 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 12,086,524 | | | | | | — | | | | | | | | | 12,086,524 | | |
一般和行政费用
|
| | | | 4,700,480 | | | | | | 2,026,855 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 6,727,335 | | | | | | — | | | | | | | | | 6,727,335 | | |
研发费用
|
| | | | 5,358,074 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 5,358,074 | | | | | | — | | | | | | | | | 5,358,074 | | |
总运营费用
|
| | | | 22,145,078 | | | | | | 2,026,855 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 24,171,933 | | | | | | — | | | | | | | | | 24,171,933 | | |
营业亏损
|
| | | | (2,047,865) | | | | | | (2,026,855) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (4,074,720) | | | | | | — | | | | | | | | | (4,074,720) | | |
利息收入
|
| | | | 178,288 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 178,288 | | | | | | — | | | | | | | | | 178,288 | | |
信托账户持有的有价证券赚取的利息
|
| | | | — | | | | | | 316,409 | | | | | | — | | | | | | | | | (316,409) | | | | | | EE | | | | | | — | | | | | | — | | | | | | | | | — | | |
认股权证公允价值变动的未实现收益
|
| | | | — | | | | | | 6,602,351 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 6,602,351 | | | | | | — | | | | | | | | | 6,602,351 | | |
FPA单位公允价值变动的未实现收益
|
| | | | — | | | | | | 366,763 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 366,763 | | | | | | — | | | | | | | | | 366,763 | | |
Other income
|
| | | | 11,153 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 11,153 | | | | | | — | | | | | | | | | 11,153 | | |
其他得失
|
| | | | 601,342 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 601,342 | | | | | | — | | | | | | | | | 601,342 | | |
按公允价值通过损益计算的金融负债收益
|
| | | | 28,374,723 | | | | | | — | | | | | | — | | | | | | | | | (28,374,723) | | | | | | 抄送 | | | | | | — | | | | | | — | | | | | | | | | — | | |
Finance costs
|
| | | | (4,547) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (4,547) | | | | | | — | | | | | | | | | (4,547) | | |
营业外收支合计
|
| | | | 29,160,959 | | | | | | 7,285,523 | | | | | | — | | | | | | | | | (28,691,132) | | | | | | | | | | | | 7,755,350 | | | | | | — | | | | | | | | | 7,755,350 | | |
所得税前利润
|
| | | | 27,113,094 | | | | | | 5,258,668 | | | | | | — | | | | | | | | | (28,691,132) | | | | | | | | | | | | 3,680,630 | | | | | | — | | | | | | | | | 3,680,630 | | |
所得税费用
|
| | | | (160,738) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (160,738) | | | | | | — | | | | | | | | | (160,738) | | |
Net profit
|
| | | | 26,952,356 | | | | | | 5,258,668 | | | | | | — | | | | | | | | | (28,691,132) | | | | | | | | | | | | 3,519,892 | | | | | | — | | | | | | | | | 3,519,892 | | |
完美普通股加权平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 324,746,974 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Diluted
|
| | | | 567,078,210 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股股东应占净利润(亏损): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.083 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Diluted
|
| | | | (0.003) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假设场景2具有说明性
Redemption Scenario |
| ||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
已发行公积金普通股加权平均股份: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股股东应占净利润: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股,A类普通股
可能赎回的股票 |
| | | | — | | | | | | 23,000,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
普通股、A类普通股每股基本及稀释后 - 净收入
可能会被赎回 |
| | | | — | | | | | | 0.18 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀释后加权平均流通股、A类和B类流通股、不可赎回普通股
|
| | | | — | | | | | | 5,750,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀释后每股净收益,不可赎回普通股
|
| | | | — | | | | | | 0.18 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
完美普通股的形式加权平均流通股 - 基本股和稀释股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139,312,601 | | | | | | | | | | | | | | | 118,279,517 | | |
预计每股普通股股东应占净利润 - Basic
and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | | | | | | | | | | | | | | | 0.03 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假设场景2具有说明性
Redemption Scenario |
| ||||||||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
Operating Revenue
|
| | | | 40,760,117 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 40,760,117 | | | | | | — | | | | | | | | | | | | 40,760,117 | | |
Cost of revenue
|
| | | | 5,736,216 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 5,736,216 | | | | | | — | | | | | | | | | | | | 5,736,216 | | |
Gross profit
|
| | | | 35,023,901 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 35,023,901 | | | | | | — | | | | | | | | | | | | 35,023,901 | | |
销售和营销费用
|
| | | | 25,285,612 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 25,285,612 | | | | | | — | | | | | | | | | | | | 25,285,612 | | |
一般和行政费用
|
| | | | 4,936,456 | | | | | | 2,447,239 | | | | | | — | | | | | | | | | 3,059,591 | | | | | | AA型 | | | | | | 74,064,300 | | | | | | 650,231 | | | | | | AA型 | | | | | | 75,776,706 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 4,253,411 | | | | | | DD | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | 59,367,603 | | | | | | BB | | | | | | | | | | | | 1,062,175 | | | | | | BB | | | | | | | | |
研发费用
|
| | | | 9,838,292 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 9,838,292 | | | | | | — | | | | | | | | | | | | 9,838,292 | | |
Total Operating Expenses
|
| | | | 40,060,360 | | | | | | 2,447,239 | | | | | | — | | | | | | | | | 66,680,605 | | | | | | | | | | | | 109,188,204 | | | | | | 1,712,406 | | | | | | | | | | | | 110,900,610 | | |
Operating loss
|
| | | | (5,036,459) | | | | | | (2,447,239) | | | | | | — | | | | | | | | | (66,680,605) | | | | | | | | | | | | (74,164,303) | | | | | | (1,712,406) | | | | | | | | | | | | (75,876,709) | | |
Interest income
|
| | | | 131,323 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 131,323 | | | | | | — | | | | | | | | | | | | 131,323 | | |
信托账户中持有的有价证券赚取的利息
|
| | | | — | | | | | | 14,437 | | | | | | — | | | | | | | | | (14,437) | | | | | | EE | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
发行FPA单位发生的费用
|
| | | | — | | | | | | (1,776,766) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (1,776,766) | | | | | | — | | | | | | | | | | | | (1,776,766) | | |
权证公允价值超过收购价发生的费用
|
| | | | — | | | | | | (1,053,214) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (1,053,214) | | | | | | — | | | | | | | | | | | | (1,053,214) | | |
权证公允价值变动的未实现收益
|
| | | | — | | | | | | 11,265,612 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 11,265,612 | | | | | | — | | | | | | | | | | | | 11,265,612 | | |
FPA单位公允价值变动的未实现收益
|
| | | | — | | | | | | 4,597,417 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 4,597,417 | | | | | | — | | | | | | | | | | | | 4,597,417 | | |
Other income
|
| | | | 117,600 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | 117,600 | | | | | | — | | | | | | | | | | | | 117,600 | | |
Other gains and losses
|
| | | | (892,866) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (892,866) | | | | | | — | | | | | | | | | | | | (892,866) | | |
按公允价值通过利润计算的金融负债损失或
loss |
| | | | (150,745,231) | | | | | | — | | | | | | — | | | | | | | | | 150,745,231 | | | | | | 抄送 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Finance costs
|
| | | | (9,045) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (9,045) | | | | | | — | | | | | | | | | | | | (9,045) | | |
营业外收支合计
|
| | | | (151,398,219) | | | | | | 13,047,486 | | | | | | — | | | | | | | | | 150,730,794 | | | | | | | | | | | | 12,380,061 | | | | | | — | | | | | | | | | | | | 12,380,061 | | |
(Loss) profit before income tax
|
| | | | (156,434,678) | | | | | | 10,600,247 | | | | | | — | | | | | | | | | 84,050,189 | | | | | | | | | | | | (61,784,242) | | | | | | (1,712,406) | | | | | | | | | | | | (63,496,648) | | |
Income tax expense
|
| | | | (416,955) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | | (416,955) | | | | | | — | | | | | | | | | | | | (416,955) | | |
Net (loss) profit
|
| | | | (156,851,633) | | | | | | 10,600,247 | | | | | | — | | | | | | | | | 84,050,189 | | | | | | | | | | | | (62,201,197) | | | | | | (1,712,406) | | | | | | | | | | | | (63,913,603) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Scenario 1 Assuming No
Redemption Scenario |
| |
假设场景2具有说明性
Redemption Scenario |
| ||||||||||||||||||||||||
| | |
Perfect
(IFRS, Historical) |
| |
Provident
(US GAAP, Historical) |
| |
IFRS
Conversion and Presentation |
| |
Note
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |
Additional
Transaction Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
完美普通股加权平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 299,164,960 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
每股普通股股东应占净亏损: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | (0.52) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
已发行公积金普通股加权平均股份: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股普通股股东应占净利润: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股、可能赎回的A类普通股
|
| | | | — | | | | | | 22,243,836 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
普通股、A类普通股每股基本及稀释后 - 净收入
可能会被赎回 |
| | | | — | | | | | | 0.38 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀释后加权平均流通股、A类和B类流通股、不可赎回普通股
|
| | | | — | | | | | | 5,725,342 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
基本和稀释后每股净收益,不可赎回普通股
|
| | | | — | | | | | | 0.38 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
完美普通股流通股、 - 基本股和稀释股的形式加权平均股份
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139,497,876 | | | | | | | | | | | | | | | 118,496,433 | | |
预计每股普通股股东应占净亏损 - 基本股和摊薄股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.45) | | | | | | | | | | | | | | | (0.54) | | |
| | |
Assuming No Redemption
|
| |
假设说明性赎回(3)
|
| ||||||||||||||||||||||||||||||
| | |
Perfect Class A
Ordinary Shares |
| |
Perfect Class B
Ordinary Shares |
| |
Equity%
|
| |
Perfect Class A
Ordinary Shares |
| |
Perfect Class B
Ordinary Shares |
| |
Equity%
|
| ||||||||||||||||||
Public Shareholders
|
| | | | 23,000,000 | | | | | | | | | | | | 16.4% | | | | | | 1,966,916 | | | | | | | | | | | | 1.7% | | |
Initial Shareholders(1)
|
| | | | 5,415,000 | | | | | | | | | | | | 3.9% | | | | | | 5,415,000 | | | | | | | | | | | | 4.6% | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | | | | | | | 3.9% | | | | | | 5,500,000 | | | | | | | | | | | | 4.6% | | |
Perfect Shareholders(2)
|
| | | | 84,211,280 | | | | | | 16,788,718 | | | | | | 72.2% | | | | | | 84,211,280 | | | | | | 16,788,718 | | | | | | 84.9% | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | | | | | | | 3.6% | | | | | | 5,000,000 | | | | | | | | | | | | 4.2% | | |
收盘时未偿还的完美股票总数
|
| | | | 123,126,280 | | | | | | 16,788,718 | | | | | | 100.00% | | | | | | 102,093,196 | | | | | | 16,788,718 | | | | | | 100.00% | | |
Share Type
before Share Combination |
| |
Number of
Shares before Share Combination |
| |
Combination
Factor |
| |
Share Type after
Share Combination |
| |
Number of
Shares after Share Combination |
| |||||||||
Common shares
|
| | | | 241,649,505 | | | | | | 0.17704366 | | | |
Class A Ordinary Shares
|
| | | | 42,782,509 | | |
Preferred shares
|
| | | | 234,003,142 | | | | | | | | | | | | | | | 41,428,771 | | |
Subtotal
|
| | | | 475,652,647 | | | | | | | | | | | | | | | 84,211,280 | | |
Common shares
|
| | | | 86,500,000 | | | | | | 0.17704366 | | | |
Class B Ordinary Shares
|
| | | | 15,314,281 | | |
Preferred shares
|
| | | | 8,328,094 | | | | | | | | | | | | | | | 1,474,437 | | |
Subtotal
|
| | | | 94,828,094 | | | | | | | | | | | | | | | 16,788,718 | | |
Total | | | | | 570,480,741 | | | | | | | | | | | | | | | 100,999,998 | | |
| Note (A) | | | 反映于建议交易完成后,初始股东持有的5,750,000股公积金B类普通股转换为5,415,000股完美A类普通股。根据业务合并协议,所有在生效时间前已发行的公积金B类普通股将由公积金回购并注销,以换取按照公积金条款规定的换股比例发行该数量的公积金A类普通股 | |
| | | | 第一次合并生效时。所有转换为公积金A类普通股的公积金B类普通股将不再流通股并将不复存在,而由于业务合并,每股已发行和已发行的公积金A类普通股将不再流通股,并将自动转换为其持有人在首次合并生效时获得一股完美A类普通股的权利。 | |
| | 公积金B类普通股 | | | |
575
|
| | | | | | |
公积金B类普通股,面值0.0001美元,已发行和已发行股票5,750,000股
|
| |
| |
Capital surplus
|
| | |
540,925
|
| | | | | | |
完美资本盈余 - 普通股
|
| |
| | 完美A类普通股 | | | | | | | |
541,500
|
| | |
完美的A类普通股,面值0.1美元,发行5,415,000股
|
| |
| Note (B) | | | 反映了23,000,000股公积金A类普通股的转换,这些A类普通股最初被归类为美国公认会计准则下的临时股本,并根据国际财务报告准则通过损益 - 非流动按公允价值重新归类为财务负债,以完善A类普通股和资本盈余,在业务合并后按一对一的基础进行。 | |
| Note (C) | | | 反映了信托账户中可用于为业务合并提供资金的2.3亿美元投资的重新分类。 | |
| Note (D) | | | 反映了由于承销商辞职而免除的800万美元的公积金递延承销费债务的冲销。 | |
| Note (E) | | | 代表将(I)328,149,505股完美普通股和(Ii)242,331,236股完美优先股资本重组为84,211,280股完美A类普通股,票面价值为0.1美元,以及16,788,718股完美B类普通股,票面价值0.1美元。排除任何潜在的获利对价,因为它不代表成交时合法发行的普通股。 | |
| | 通过损益 - 非流动按公允价值计算的财务负债 | | | |
230,862,672
|
| | | | | | |
Perfect Preferred Shares
|
| |
| | Perfect Common Shares | | | |
32,814,951
|
| | | | | | |
Perfect Common Shares, $0.1 par value
|
| |
| | Capital surplus | | | |
6,806,084
|
| | | | | | |
完美资本盈余 - 普通股
|
| |
| | 完美A类普通股 | | | | | | | |
8,421,128
|
| | |
完美的A类普通股,面值0.1美元
|
| |
| | 完美B类普通股 | | | | | | | |
1,678,872
|
| | |
完美的B类普通股,面值0.1美元
|
| |
| | Capital surplus | | | | | | | |
33,811,356
|
| | |
完美普通股资本重组产生的资本盈余
|
| |
| | Capital surplus | | | | | | | |
254,947,074
|
| | |
完美优先股资本重组产生的资本盈余
|
| |
| |
留存收益(累计亏损)
|
| | |
28,374,723
|
| | | | | | | 按公允价值通过损益转回财务负债收益 | | |
| Note (F) | | | 反映根据认购协议以每股10.00美元私募方式发行及出售5,000,000股公积金A类普通股所得款项净额5,000万美元。每股已发行和已发行的公积金A类普通股将不再流通,并将自动转换为其持有人在首次合并生效时获得一股完美的A类普通股的权利。 | |
| Note (G) | | | 反映21,033,084股A类公积金普通股的说明性赎回,赎回总额为2.1亿美元,赎回价格为每股10美元。企业合并协议规定,完成企业合并的条件是,在实施股票赎回和支付任何交易费用后,普罗维登特手头至少有1.25亿美元的现金(无论是在信托账户内外)和至少5,000,001美元的有形资产净值。 | |
| Note (H) | | | 反映了预付金预计将产生的初步估计交易成本约为450万美元,用于筹集与作为业务合并一部分而产生的银行、法律和会计费用相关的资金。截至预计资产负债表日期,这些费用中已累计190万美元。储备金估计交易费用不包括上文(D)所述的递延承保佣金。10万美元代表与PIPE融资相关的以股票溢价资本化的股票发行成本。剩余的250万美元,包括银行、法律和会计费用,反映在未经审计的备考简明合并资产负债表中,作为现金减少和对收购前公积金累计赤字的调整。 | |
| | | | 下表汇总了上述交易成本以及未经审计的备考浓缩合并财务信息中的相关处理。 | |
预计公积金交易成本
|
| |
Pro forma
adjustment |
| |
Assuming No
Redemption (in thousands) |
| |
Assuming
Illustrative Redemption (in thousands) |
| ||||||
Accrued as of June 30, 2022
|
| | | | | | $ | 1,935 | | | | | $ | 1,935 | | |
PIPE Financing fees
|
| |
(H)
|
| | | | 80 | | | | | | 80 | | |
交易成本不符合资本化(1)
|
| |
(H), (J), (BB)
|
| | | | 2,465 | | | | | | 2,465 | | |
总公积金预计交易成本
|
| | | | | | $ | 4,480 | | | | | $ | 4,480 | | |
| Note (I) | | | 反映作为业务合并的一部分产生的银行、法律和会计费用的初步估计交易成本,预计完美将产生约220万美元。截至预计资产负债表日期,这些费用已累计达50万美元。剩余的170万美元在新发行的股票和新上市但以前存在的股票之间分配。在没有赎回的情况下,约60万美元分配给新发行的股份,并作为资本盈余调整计入,约110万美元分配给新上市但以前存在的股份,作为累计赤字调整计入。在说明性赎回方案下,约30万美元分配给新发行的股份并计入资本盈余调整,约140万美元分配给新上市但以前存在的股份并计入累计赤字调整。 | |
| Note (J) | | | 指根据国际财务报告准则第2号确认的初步估计上市服务开支,超出已发行完美股份的公允价值及公积金于业务合并日期的可识别净资产的公允价值,假设没有赎回及说明性赎回,则累计亏损分别增加5,940万美元及6,040万美元。已发行股份的公允价值是根据 | |
| | | | 市场价格为每股9.9495美元(截至2022年9月14日)。该价值是初步的,将根据截至截止日期的公积金公开股票的股价波动而变化。假设没有赎回和说明性赎回,每股市场价格每变化1%,预计费用将分别变化390万美元和180万美元。 | |
| | |
Estimated Fair Value
|
| |||||||||||||||||||||
| | |
No Redemptions
|
| |
说明性赎回
|
| ||||||||||||||||||
已发行完全股权对价的估计公允价值(形式)
|
| |
Shares
|
| |
(in 000s)
|
| |
Shares
|
| |
(in 000s)
|
| ||||||||||||
Public Shareholders
|
| | | | 23,000,000 | | | | | | | | | | | | 1,966,916 | | | | | | | | |
Initial Shareholders
|
| | | | 5,415,000 | | | | | | | | | | | | 5,415,000 | | | | | | | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | | | | | | | 5,500,000 | | | | | | | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | | | | | | | 5,000,000 | | | | | | | | |
| | | | | 38,915,000 | | | | | | | | | | | | 17,881,916 | | | | | | | | |
将向公积金股东发行的完美股总数
|
| | | | | | | | | $ | 387,185 | | | | | | | | | | | $ | 177,916 | | |
Net assets of Provident as of June 30, 2022(1)
|
| | | | | | | | | | 225,282 | | | | | | | | | | | | 225,282 | | |
管道预计收益
|
| | | | | | | | | | 50,000 | | | | | | | | | | | | 50,000 | | |
FPA持有者的估计收益
|
| | | | | | | | | | 55,000 | | | | | | | | | | | | 55,000 | | |
减去:公积金交易成本净额(2)
|
| | | | | | | | | | (2,465) | | | | | | | | | | | | (2,465) | | |
减:21,033,084股公积金A类普通股的说明性赎回效果
|
| | | | | | | | | | — | | | | | | | | | | | | (210,331) | | |
截至2022年6月30日调整后的公积金净资产
|
| | | | | | | | |
|
327,817
|
| | | | | | | | | |
|
117,486
|
| |
超出公允价值的完美对价发行
over |
| | | | | ||||||||||||||||||||
取得的准备金净资产(IFRS 2费用)(3)
|
| | | | | | | | | $ | 59,368 | | | | | | | | | | | $ | 60,430 | | |
| Note (K) | | |
反映了基于每股9.9495美元的市场价格(截至2022年9月14日)将于交易结束时授予的427,500名保荐人或有收益促进股票的估计金额。这一价值是初步的,将根据截至截止日期公积金普通股的股价波动而发生变化。前述溢价股份是基于市场状况与保荐人的潜在或有付款安排。因此,在截止日期立即授予的赔偿金应被视为对授予日国际财务报告准则2费用的公允价值的调整。为此类保荐人增发股票记录的实际补偿费用可能与这些估计不同,这种差异可能是实质性的。
|
|
| | 基于留存收益/股份的薪酬 - 保荐人盈利 | | | |
4,253,411
|
| | | | | | |
保荐人获利促销股票
= 427,500 shares * fair value $9.9495/share |
| |
| | Capital surplus | | | | | | | |
4,253,411
|
| | | | | |
| Note (L) | | |
反映根据远期购买协议所得款项5,500,000股A类公积金普通股,面值0.1美元及2,750,000股认股权证,按2022年6月30日活跃市场报价计算。作为业务合并的结果,每股已发行和已发行的公积金A类普通股将不再流通股,并将自动转换为其持有人在实施资本重组后获得一股完美A类普通股的权利。
|
|
| | 现金和现金等价物 | | | |
55,000,000
|
| | | | | | |
Proceeds
|
| |
| | 完美A类普通股 | | | | | | | |
550,000
|
| | |
完美的A类普通股,面值0.1美元
|
| |
| | Capital surplus | | | | | | | |
54,310,937
|
| | | | | |
| | FPA liability | | | |
321,287
|
| | | | | | |
公积金FPA负债冲销
|
| |
| |
Warrant liability
|
| | | | | | |
460,350
|
| | |
New public warrants =
2,750,000 warrants * quoted price $0.17/warrant |
| |
| Note (M) | | |
反映了应于(I)本公司于2022年3月3日完成根据《企业合并协议》设想的初始业务合并的日期和(Ii)本公司的清盘生效日期(以较早者为准)到期的40万美元公积金本票的结算。
|
|
|
Note (AA)
|
| | 反映在截至2021年12月31日的年度内,假设没有赎回和说明性赎回,Perfect的总估计交易成本尚未在全面收益表中确认。这些成本是非经常性项目。 | |
|
Note (BB)
|
| | 反映根据国际财务报告准则第2号确认的初步估计上市服务开支,超出已发行完美股份的公允价值和公积金于业务合并日期的可识别净资产公允价值,金额分别为5,940万美元和6,040万美元,按上文(J)所述的无赎回和说明性赎回情况计算。 | |
|
Note (CC)
|
| | 反映了可赎回优先股公允价值变动的消除,因为该等完美可赎回优先股将在紧接业务合并结束前结算。 | |
|
Note (DD)
|
| | 如上文(K)所述, 反映保荐人溢价每股9.9495美元(截至2022年9月14日)的初步价值,以促进将于成交时授予的股份。 | |
|
Note (EE)
|
| | 代表与信托账户中持有的有价证券相关的公积金投资收入的抵销。 | |
| | |
Assuming
No Redemption |
| |
Assuming
Illustrative Redemption |
| ||||||
加权平均流通股--基本和稀释(1) | | | | | | | | | | | | | |
公众股东
|
| | | | 23,000,000 | | | | | | 1,966,916 | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | 5,500,000 | | |
初始股东
|
| | | | 5,415,000 | | | | | | 5,415,000 | | |
完美股东
|
| | | | 100,397,601 | | | | | | 100,397,601 | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
| | | | | 139,312,601 | | | | | | 118,279,517 | | |
| | |
Assuming
No Redemption |
| |
Assuming
插图 救赎 |
| ||||||
加权平均流通股 - 基本和稀释(1) | | | | | | | | | | | | | |
Public Shareholders
|
| | | | 23,000,000 | | | | | | 1,998,557 | | |
FPA Investors
|
| | | | 5,500,000 | | | | | | 5,500,000 | | |
Initial Shareholders
|
| | | | 5,415,000 | | | | | | 5,415,000 | | |
Perfect Shareholders
|
| | | | 100,582,876 | | | | | | 100,582,876 | | |
PIPE Investors
|
| | | | 5,000,000 | | | | | | 5,000,000 | | |
| | | | | 139,497,876 | | | | | | 118,496,433 | | |
Name
|
| |
Age
|
| |
Position
|
|
Winato Kartono | | | 51 | | | 董事会执行主席 | |
Michael Aw Soon Beng | | | 46 | | |
首席执行官兼首席执行官董事
Financial Officer |
|
安德鲁·约瑟夫(安德烈)·霍夫曼 | | | 65 | | | President | |
查尔斯·马克·布罗德利 | | | 58 | | | Director | |
肯尼斯·沃尔顿·希奇纳三世 | | | 61 | | | Director | |
约翰·麦凯·麦卡洛克·威廉姆森 | | | 63 | | | Director | |
Individual(1)(2)
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
Winato Kartono(3) | | | 公积金集团 | | |
Private Equity
Investment |
| | Director | |
Michael Aw Soon
Beng(4) |
| | Provident Growth | | |
Private Equity
Investment |
| | Director | |
Andrew Joseph
(Andre) Hoffmann(5) |
| | 欧辛烷国际公司 | | | Consumer Retail | | | 董事执行董事兼副董事长 | |
Charles Mark
Broadley |
| | 欧辛烷国际公司 | | | Consumer Retail | | | 独立非执行董事 | |
Kenneth Walton
Hitchner III |
| | 药明生物(开曼)有限公司 | | | 生物制药 | | | 独立非执行董事 | |
| | | HH&L Acquisition Co. | | | Investment | | | Chairman of the Board | |
| | | 中石制药 | | | 生物制药 | | | 非执行董事 | |
John Mackay
McCulloch |
| | 伦敦金属交易所 | | | 金融机构 | | | 独立非执行董事 | |
Williamson | | | 太平洋盆地航运有限公司 | | | Shipping | | | 独立非执行董事 | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six Months Ended
June 30, |
| |
For the year ended
December 31, 2021 |
| |
For the period from
October 21,2020 (Inception) to December 31, 2020 |
| ||||||||||||||||||||||||
操作报表数据:
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||||||||||
Operating costs
|
| | | $ | 1,363,571 | | | | | $ | 231,482 | | | | | $ | 2,026,855 | | | | | $ | 1,676,612 | | | | | $ | 2,447,239 | | | | | $ | 9,593 | | |
Loss from operations
|
| | | | (1,363,571) | | | | | | (231,482) | | | | | | (2,026,855) | | | | | | (1,676,612) | | | | | | (2,447,239) | | | | | | (9,593) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 313,921 | | | | | | 3,435 | | | | | | 316,409 | | | | | | 6,342 | | | | | | 14,437 | | | | | | — | | |
权证公允价值超过收购价发生的费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,053,214) | | | | | | (1,053,214) | | | | | | — | | |
发行FPA产生的费用
Units |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,776,766) | | | | | | (1,776,766) | | | | | | — | | |
权证公允价值变动的未实现收益
|
| | | | 4,617,805 | | | | | | 203,274 | | | | | | 6,602,351 | | | | | | 6,517,812 | | | | | | 11,265,612 | | | | | | — | | |
FPA单位公允价值变动的未实现收益
|
| | | | 615,737 | | | | | | 540,550 | | | | | | 366,763 | | | | | | 4,845,150 | | | | | | 4,597,417 | | | | | | — | | |
Total other income
|
| | | | 5,547,463 | | | | | | 747,259 | | | | | | 7,285,523 | | | | | | 8,539,324 | | | | | | 13,047,486 | | | | | | — | | |
Net Income (loss)
|
| | | $ | 4,183,892 | | | | | $ | 515,777 | | | | | $ | 5,258,668 | | | | | $ | 6,862,712 | | | | | $ | 10,600,247 | | | | | ($ | 9,593) | | |
基本和稀释加权平均股份
已发行A类普通股标的 to possible redemption |
| | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 21,475,138 | | | | | | 22,243,836 | | | | | | — | | |
可能赎回的普通股、A类普通股每股基本和稀释后净收益
|
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | | | | $ | 0.38 | | | | | $ | — | | |
基本和稀释后加权平均流通股、A类和B类流通股、不可赎回普通股
share |
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,700,276 | | | | | | 5,725,342 | | | | | | 5,000,000 | | |
基本和稀释后每股净收益,不可赎回的普通股
share |
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | | | | $ | 0.38 | | | | | $ | 0.00 | | |
Balance Sheet Data:
|
| |
As of June 30, 2022
|
| |
As of December 31, 2021
|
| |
As of December 31, 2020
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 479,064 | | | | | $ | 423,520 | | | | | $ | — | | |
Prepaid expense
|
| | | | 209,315 | | | | | | 400,000 | | | | | | — | | |
Total current assets
|
| | | | 688,379 | | | | | | 823,520 | | | | | | — | | |
延期发售成本
|
| | | | — | | | | | | — | | | | | | 169,668 | | |
Prepaid expense
|
| | | | — | | | | | | 7,671 | | | | | | — | | |
信托账户中持有的投资
|
| | | | 230,330,846 | | | | | | 230,014,437 | | | | | | — | | |
Total Assets
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | | | | $ | 169,668 | | |
负债和股东(亏损)权益
|
| | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | |
应计产品成本和费用
|
| | | $ | 1,969,339 | | | | | $ | 485,296 | | | | | $ | 71,593 | | |
Note payable – related party
|
| | | | 400,000 | | | | | | — | | | | | | 82,668 | | |
流动负债总额
|
| | | | 2,369,339 | | | | | | 485,296 | | | | | | 154,261 | | |
Warrants liability
|
| | | | 3,046,407 | | | | | | 9,648,758 | | | | | | — | | |
FPA units
|
| | | | 321,287 | | | | | | 688,050 | | | | | | — | | |
延期承销佣金
|
| | | | 8,050,000 | | | | | | 8,050,000 | | | | | | — | | |
Total Liabilities
|
| | | | 13,787,033 | | | | | | 18,872,104 | | | | | | 154,261 | | |
承付款和或有事项 | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares, $0.0001 par value;
23,000,000 shares and 0 shares subject to 可能的赎回价格为每股10.00美元 at December 31, 2021 and December 31, 2020, respectively |
| | | | 230,330,846 | | | | | | 230,014,437 | | | | | | — | | |
股东(亏损)权益: | | | | | | | | | | | | | | | | | | | |
Preference shares, $0.0001 par value;
1,000,000 shares authorized; none issued and outstanding |
| | | | — | | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value;
20,000,000 shares authorized; 5,750,000 已发行和已发行的股票 December 31, 2021 and December 31, 2020 |
| | | | 575 | | | | | | 575 | | | | | | 575 | | |
新增实收资本
|
| | | | 2,355,113 | | | | | | 2,355,113 | | | | | | 24,425 | | |
Accumulated deficit
|
| | | | (15,454,342) | | | | | | (20,396,601) | | | | | | (9,593) | | |
股东(亏损)总股本
|
| | | | (13,098,654) | | | | | | (18,040,913) | | | | | | 15,407 | | |
总负债和股东(亏损)权益
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | | | | $ | 169,668 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||||
|
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| |
$
(million) |
| |
% of
Total |
| ||||||||||||||||||||||||||||||||
United States
|
| | | | 12.3 | | | | | | 53 | | | | | | 15.0 | | | | | | 50 | | | | | | 20.2 | | | | | | 50 | | | | | | 7.9 | | | | | | 46 | | | | | | 11.2 | | | | | | 48 | | |
Japan
|
| | | | 2.7 | | | | | | 12 | | | | | | 3.2 | | | | | | 11 | | | | | | 4.5 | | | | | | 11 | | | | | | 2.2 | | | | | | 13 | | | | | | 2.7 | | | | | | 11 | | |
France
|
| | | | 2.2 | | | | | | 10 | | | | | | 3.2 | | | | | | 11 | | | | | | 3.2 | | | | | | 7 | | | | | | 1.5 | | | | | | 8 | | | | | | 1.9 | | | | | | 8 | | |
Others
|
| | | | 5.7 | | | | | | 25 | | | | | | 8.5 | | | | | | 28 | | | | | | 12.9 | | | | | | 32 | | | | | | 5.7 | | | | | | 33 | | | | | | 7.6 | | | | | | 33 | | |
Total
|
| | | | 22.9 | | | | |
|
100.0
|
| | | | | 29.9 | | | | |
|
100.0
|
| | | | | 40.8 | | | | |
|
100.0
|
| | | | | 17.3 | | | | |
|
100.0
|
| | | | | 23.4 | | | | |
|
100.0
|
| |
|
#1 Makeover
App |
| |
Selfie & Photo-
Editing App |
| |
#1 Makeup
Video App |
| |
Nail Design
App |
| |
AR Face Filters
& Effects App |
| |
Short Video
Editing App |
|
Brand
|
| |
Challenges
|
| |
Solutions
|
|
Brand A
|
| |
•
为消费者提供新的产品体验方式,体现了A品牌创造创新、精致、高性能美容产品的传统
|
| |
•
唇膏虚拟试穿:启用唇膏虚拟试穿
•
实时肤色检测利用89,969个肤色的知识库,帮助消费者找到他们喜欢的粉底色
|
|
Brand B
|
| |
•
注重包容性,部署AR和AI技术,适用于不同年龄、种族和性别的所有肤色和脸型
|
| |
•
通过提供一流的虚拟试戴技术实现全渠道数字化转型,以确保精确的色调精度并促进包容性
|
|
Brand C
|
| |
•
通过一流的AR吸引消费者,提供虚拟试穿体验
|
| |
•
将AR平台部署为C品牌网站和移动应用程序的组成部分,以增强在线消费者的发现体验
|
|
Brand D
|
| |
•
从AR技术的角度来看,由于所需的精确度,很难实现眉毛
|
| |
•
利用我们先进的脸部点检测功能,通过眉毛开始、眉弓和眉尾精确、准确地提供细微的复杂性
|
|
Brand E
|
| |
•
使用户能够执行皮肤诊断、接收产品推荐和跟踪护肤旅程
|
| |
•
打造定制皮肤诊断工具,利用AR和AI技术扫描用户面部,为用户提供实时护肤分析,提供即时、详细的分析
|
|
| | |
Brand A
|
| |
Brand B
|
| ||||||||||||||||||
| | |
2016
|
| |
2020
|
| |
2016
|
| |
2020
|
| ||||||||||||
经常性合同收入(千美元)
|
| | | | 35 | | | | | | 1,572 | | | | | | 1 | | | | | | 666 | | |
Number of SKUs Covered
|
| | | | 840 | | | | | | 26,169 | | | | | | 160 | | | | | | 37,060 | | |
订阅模块数量
|
| | | | 1 | | | | | | 6 | | | | | | 1 | | | | | | 5 | | |
Number of Countries
|
| | | | 3 | | | | | | 49 | | | | | | 1 | | | | | | 36 | | |
| | |
Number of Employees
|
| |
Percentage
|
| ||||||
Sales and Marketing
|
| | | | 143 | | | | | | 48.4 | | |
研究与开发
|
| | | | 127 | | | | | | 43.1 | | |
一般和行政
|
| | | | 25 | | | | | | 8.5 | | |
Total | | | | | 295 | | | | | | 100.0 | | |
| | |
Year ended December 31
|
| |
Six months ended June 30
|
| ||||||||||||||||||||||||
(千美元,每股除外)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Revenue
|
| | | | 22,930 | | | | | | 29,873 | | | | | | 40,760 | | | | | | 17,288 | | | | | | 23,379 | | |
销售和服务成本
|
| | | | (1,596) | | | | | | (3,962) | | | | | | (5,736) | | | | | | (2,594) | | | | | | (3,282) | | |
Gross profit
|
| | | | 21,334 | | | | | | 25,911 | | | | | | 35,024 | | | | | | 14,694 | | | | | | 20,097 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (13,555) | | | | | | (18,107) | | | | | | (25,287) | | | | | | (10,761) | | | | | | (12,087) | | |
一般和行政费用
|
| | | | (3,045) | | | | | | (3,078) | | | | | | (4,936) | | | | | | (1,133) | | | | | | (4,700) | | |
研发费用
|
| | | | (6,143) | | | | | | (7,567) | | | | | | (9,838) | | | | | | (4,184) | | | | | | (5,358) | | |
总运营费用
|
| | | | (22,743) | | | | | | (28,752) | | | | | | (40,061) | | | | | | (16,078) | | | | | | (22,145) | | |
营业利润(亏损)
|
| | | | (1,409) | | | | | | (2,841) | | | | | | (5,037) | | | | | | (1,384) | | | | | | (2,048) | | |
营业外收支: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 158 | | | | | | 243 | | | | | | 131 | | | | | | 65 | | | | | | 178 | | |
Other income
|
| | | | 691 | | | | | | 191 | | | | | | 118 | | | | | | 9 | | | | | | 11 | | |
其他损益
|
| | | | (1,173) | | | | | | (2,792) | | | | | | (151,638) | | | | | | (1,695) | | | | | | 28,977 | | |
Finance costs
|
| | | | (5) | | | | | | (9) | | | | | | (9) | | | | | | (3) | | | | | | (5) | | |
营业外收支合计
|
| | | | (329) | | | | | | (2,367) | | | | | | (151,398) | | | | | | (1,624) | | | | | | 29,161 | | |
所得税前亏损
|
| | | | (1,738) | | | | | | (5,208) | | | | | | (156,435) | | | | | | (3,008) | | | | | | 27,113 | | |
所得税费用
|
| | | | (247) | | | | | | (385) | | | | | | (417) | | | | | | (137) | | | | | | (161) | | |
本年度/期间的净亏损
|
| | | | (1,985) | | | | | | (5,593) | | | | | | (156,852) | | | | | | (3,145) | | | | | | 26,952 | | |
Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本亏损
|
| | | | (0.01) | | | | | | (0.02) | | | | | | (0.52) | | | | | | (0.01) | | | | | | 0.08 | | |
每股摊薄亏损
|
| | | | (0.01) | | | | | | (0.02) | | | | | | (0.52) | | | | | | (0.01) | | | | | | (0.00) | | |
($ in thousands)
|
| |
As of
December 31 |
| |
As of
June 30, 2022 |
| ||||||||||||
|
2020
|
| |
2021
|
| ||||||||||||||
Total Assets
|
| | | | 86,236 | | | | | | 88,904 | | | | | | 93,832 | | |
Total Liabilities
|
| | | | 121,979 | | | | | | 279,346 | | | | | | 251,732 | | |
Total Equity
|
| | | | (35,743) | | | | | | (190,442) | | | | | | (157,900) | | |
负债和权益合计
|
| | | | 86,236 | | | | | | 88,904 | | | | | | 93,832 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| |
US$’000
|
| |
% of total
revenue |
| ||||||||||||||||||||||||||||||
品牌收入
|
| | | | 20,309 | | | | | | 88.6% | | | | | | 22,302 | | | | | | 74.7% | | | | | | 26,691 | | | | | | 65.5% | | | | | | 11,127 | | | | | | 64.4% | | | | | | 14,573 | | | | | | 62.3% | | |
来自大客户的收入(1)
|
| | | | 16,711 | | | | | | 72.9% | | | | | | 19,512 | | | | | | 65.3% | | | | | | 21,666 | | | | | | 53.2% | | | | | | 9,371 | | | | | | 54.2% | | | | | | 12,050 | | | | | | 51.5% | | |
非主要客户品牌的收入(2)
|
| | | | 3,598 | | | | | | 15.7% | | | | | | 2,790 | | | | | | 9.3% | | | | | | 5,025 | | | | | | 12.3% | | | | | | 1,756 | | | | | | 10.2% | | | | | | 2,523 | | | | | | 10.8% | | |
来自移动应用订户的收入
|
| | | | 1,416 | | | | | | 6.2% | | | | | | 5,802 | | | | | | 19.4% | | | | | | 11,636 | | | | | | 28.5% | | | | | | 4,920 | | | | | | 28.5% | | | | | | 7,811 | | | | | | 33.4% | | |
广告网络服务提供商的收入
|
| | | | 1,195 | | | | | | 5.2% | | | | | | 1,742 | | | | | | 5.8% | | | | | | 2,398 | | | | | | 5.9% | | | | | | 1,225 | | | | | | 7.1% | | | | | | 981 | | | | | | 4.2% | | |
Others
|
| | | | 10 | | | | | | 0.0% | | | | | | 27 | | | | | | 0.1% | | | | | | 35 | | | | | | 0.1% | | | | | | 16 | | | | | | 0.1% | | | | | | 14 | | | | | | 0.1% | | |
Total revenue
|
| | | | 22,930 | | | | | | 100% | | | | | | 29,873 | | | | | | 100% | | | | | | 40,760 | | | | | | 100% | | | | | | 17,288 | | | | | | 100% | | | | | | 23,379 | | | | | | 100% | | |
| | |
Year ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
(in millions)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Average MAUs
|
| | | | 45.8 | | | | | | 35.4 | | | | | | 25.1 | | | | | | 27.0 | | | | | | 18.7 | | |
平均月活跃用户(1)
|
| | | | 0.07 | | | | | | 0.21 | | | | | | 0.35 | | | | | | 0.30 | | | | | | 0.46 | | |
| | |
Year ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
(除非另有说明,否则以千为单位)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2020
% Change |
| |
2021
% Change |
| |
2021
|
| |
2022
|
| |
% Change
|
| ||||||||||||||||||||||||
Revenue
|
| | | | 22,930 | | | | | | 29,873 | | | | | | 40,760 | | | | | | 30.3% | | | | | | 36.4% | | | | | | 17,288 | | | | | | 23,379 | | | | | | 35% | | |
销售和服务成本
|
| | | | (1,596) | | | | | | (3,962) | | | | | | (5,736) | | | | | | 148.2% | | | | | | 44.8% | | | | | | (2,594) | | | | | | (3,282) | | | | | | 27% | | |
Gross profit
|
| | | | 21,334 | | | | | | 25,911 | | | | | | 35,024 | | | | | | 21.5% | | | | | | 35.2% | | | | | | 14,694 | | | | | | 20,097 | | | | | | 37% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | (13,555) | | | | | | (18,107) | | | | | | (25,287) | | | | | | 33.6% | | | | | | 39.7% | | | | | | (10,761) | | | | | | (12,087) | | | | | | 12% | | |
一般和行政费用
|
| | | | (3,045) | | | | | | (3,078) | | | | | | (4,936) | | | | | | 1.1% | | | | | | 60.4% | | | | | | (1,133) | | | | | | (4,700) | | | | | | 315% | | |
研发费用
|
| | | | (6,143) | | | | | | (7,567) | | | | | | (9,838) | | | | | | 23.2% | | | | | | 30.0% | | | | | | (4,184) | | | | | | (5,358) | | | | | | 28% | | |
总运营费用
|
| | | | (22,743) | | | | | | (28,752) | | | | | | (40,061) | | | | | | 26.4% | | | | | | 39.3% | | | | | | (16,078) | | | | | | (22,145) | | | | | | 38% | | |
Operating (loss)
|
| | | | (1,409) | | | | | | (2,841) | | | | | | (5,037) | | | | | | 101.6% | | | | | | 77.3% | | | | | | (1,384) | | | | | | (2,048) | | | | | | 48% | | |
营业外收支:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息收入
|
| | | | 158 | | | | | | 243 | | | | | | 131 | | | | | | 53.8% | | | | | | -46.1% | | | | | | 65 | | | | | | 178 | | | | | | 174% | | |
Other income
|
| | | | 691 | | | | | | 191 | | | | | | 118 | | | | | | -72.4% | | | | | | -38.2% | | | | | | 9 | | | | | | 11 | | | | | | 22% | | |
其他损益
|
| | | | (1,173) | | | | | | (2,792) | | | | | | (151,638) | | | | | | 138.0% | | | | | | 5331.2% | | | | | | (1,695) | | | | | | 28,977 | | | | | | 新墨西哥州(1) | | |
Finance costs
|
| | | | (5) | | | | | | (9) | | | | | | (9) | | | | | | 80.0% | | | | | | 0.0% | | | | | | (3) | | | | | | (5) | | | | | | 67% | | |
营业外收支合计
|
| | | | (329) | | | | | | (2,367) | | | | | | (151,398) | | | | | | 619.5% | | | | | | 6296.2% | | | | | | (1,624) | | | | | | 29,161 | | | | | | 新墨西哥州 | | |
所得税前收入(亏损)
|
| | | | (1,738) | | | | | | (5,208) | | | | | | (156,435) | | | | | | 199.7% | | | | | | 2904.7% | | | | | | (3,008) | | | | | | 27,113 | | | | | | 新墨西哥州 | | |
所得税费用
|
| | | | (247) | | | | | | (385) | | | | | | (417) | | | | | | 55.9% | | | | | | 8.3% | | | | | | (137) | | | | | | (161) | | | | | | 18% | | |
Net (loss) income
|
| | | | (1,985) | | | | | | (5,593) | | | | | | (156,852) | | | | | | 181.8% | | | | | | 2704.4% | | | | | | (3,145) | | | | | | 26,952 | | | | | | 新墨西哥州 | | |
| | |
Year ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
(除非另有说明,否则以千为单位)
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||
经营活动产生(用于)现金流
|
| | | ($ | 1,254) | | | | | $ | 2,193 | | | | | $ | 1,548 | | | | | $ | 2,794 | | | | | ($ | 1,006) | | |
投资活动的现金流
|
| | | | (7,768) | | | | | | 7,840 | | | | | | (213) | | | | | | (86) | | | | | | (183) | | |
来自(用于)融资活动的现金流
|
| | | | 26,163 | | | | | | 39,806 | | | | | | (63) | | | | | | (218) | | | | | | 5,337 | | |
汇率变动对现金和现金等价物的影响
|
| | | | 283 | | | | | | 896 | | | | | | 163 | | | | | | 226 | | | | | | (1,828) | | |
现金和现金等价物净增加(减少)
|
| | | $ | 17,424 | | | | | $ | 50,735 | | | | | $ | 1,435 | | | | | $ | 2,716 | | | | | $ | 2,320 | | |
Name
|
| |
Age
|
| |
Position
|
|
Alice H. Chang | | |
60
|
| | 首席执行官兼董事会主席 | |
Michael Aw | | |
45
|
| | 董事非执行董事提名 | |
Jau-Hsiung Huang | | |
62
|
| | 非执行董事 | |
Jianmei Lyu | | |
40
|
| | 非执行董事 | |
Meng-Shiou (Frank) Lee | | |
59
|
| | 董事独立非执行董事提名 | |
Philip Tsao | | |
59
|
| | 董事独立非执行董事提名 | |
钟慧(Christine)Jih | | |
60
|
| | 董事独立非执行董事提名 | |
Pin-Jen (Louis) Chen | | |
43
|
| | 常务副总裁兼首席战略官 | |
曾伟信(曾俊华) | | |
54
|
| | 董事*、高级副总裁和首席技术官 | |
Weichuan (Wayne) Liu | | |
52
|
| | 美洲区首席增长官总裁 | |
Hsiao-Chuan (Iris) Chen | | |
52
|
| | 总裁副主任兼财务会计负责人 | |
Clinton Y. Huang | | |
30
|
| | Director* | |
| | |
公积金B类普通股(2)
|
| |
公积金A类普通股
|
| | | | | | | ||||||||||||||||||
Name of Beneficial Owners(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Approximate
Percentage of Voting Control |
| |||||||||||||||
预购控股有限公司(3)
|
| | | | 5,327,500 | | | | | | 92.65% | | | | | | — | | | | | | — | | | | | | 18.53% | | |
WF亚洲侦察基金有限公司
|
| | | | 312,500 | | | | | | 5.45% | | | | | | — | | | | | | — | | | | | | 1.09% | | |
Winato Kartono
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael Aw Soon Beng
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
安德鲁·约瑟夫(安德烈)·霍夫曼
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles Mark Broadley
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
Kenneth W. Hitcher
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
约翰·麦凯·麦卡洛克·威廉姆森
|
| | | | 22,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | |
All officers, directors and
董事提名者群体 (six individuals) |
| | | | 66,000 | | | | | | 1.15% | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Pre-Business Combination,
FPA Investment and PIPE Investment |
| |
业务后合并、FPA投资和PIPE投资
|
| | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
普通股受益
Owned as of September 19, 2022 |
| |
No Redemption Scenario(1)
|
| |
说明性兑换场景(2)
|
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Pre-Closing
Common Share Equivalents |
| |
% of
total shares † |
| |
% of
voting power † |
| |
Perfect
Class A Ordinary Shares |
| |
% of
Class †† |
| |
Perfect
Class B Ordinary Shares |
| |
% of
Class †† |
| |
% of
voting power ††† |
| |
Perfect
Class A Ordinary Shares |
| |
% of
Class †† |
| |
Perfect
Class B Ordinary Shares |
| |
% of
Class †† |
| |
% of
voting power ††† |
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
企业合并后的董事和高管 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Alice H. Chang
|
| | | | 94,828,094(3) | | | | | | 16.6% | | | | | | 16.6% | | | | | | — | | | | | | — | | | | | | 16,788,718(4) | | | | | | 100% | | | | | | 57.7% | | | | | | — | | | | | | — | | | | | | 16,788,718(4) | | | | | | 100% | | | | | | 62.2% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Wei-Hsin Tsen (Johnny Tseng)
|
| | | | 4,873,200(5) | | | | | | *% | | | | | | *% | | | | | | 862,769 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 862,769 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Weichuan (Wayne) Liu
|
| | | | 2,130,000(5) | | | | | | *% | | | | | | *% | | | | | | 377,103 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 377,103 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Pin-Jen (Louis) Chen
|
| | | | 1,601,250(5) | | | | | | *% | | | | | | *% | | | | | | 283,491 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 283,491 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Jau-Hsiung Huang
|
| | | | 837,500(5) | | | | | | *% | | | | | | *% | | | | | | 148,274 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 148,274 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Hsiao-Chuan (Iris) Chen
|
| | | | 395,000(5) | | | | | | *% | | | | | | *% | | | | | | 69,932 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 69,932 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Michael Aw
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Jianmei Lyu
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Meng-Shiou (Frank) Lee
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Philip Tsao(6)
|
| | | | 30,000 | | | | | | *% | | | | | | *% | | | | | | 5,311 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | 5,311 | | | | | | *% | | | | | | — | | | | | | — | | | | | | *% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Chung-Hui (Christine) Jih
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
所有董事和高管
as a group |
| | | | 104,695,044 | | | | | | 18.4% | | | | | | 18.4% | | | | | | 1,746,880 | | | | | | 1.4% | | | | | | 16,788,718 | | | | | | 100% | | | | | | 58.3% | | | | | | 1,746,880 | | | | | | 1.7% | | | | | | 16,788,718 | | | | | | 100% | | | | | | 62.8% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
5%或更多股东:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
GOLDEN EDGE CO., LTD.
|
| | | | 60,000,000(3) | | | | | | 10.5% | | | | | | 10.5% | | | | | | — | | | | | | — | | | | | | 10,622,620(4) | | | | | | 63.3% | | | | | | 36.5% | | | | | | — | | | | | | — | | | | | | 10,622,620(4) | | | | | | 63.3% | | | | | | 39.3% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
DVDonet.com. Inc.
|
| | | | 26,373,978(3) | | | | | | 4.6% | | | | | | 4.6% | | | | | | — | | | | | | — | | | | | | 4,669,346(4) | | | | | | 27.8% | | | | | | 16.0% | | | | | | — | | | | | | — | | | | | | 4,669,346(4) | | | | | | 27.8% | | | | | | 17.3% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
CyberLink International .
|
| | | | 207,072,995(7) | | | | | | 36.3% | | | | | | 36.3% | | | | | | 36,960,961(8) | | | | | | 30.0% | | | | | | — | | | | | | — | | | | | | 12.7% | | | | | | 36,960,961(8) | | | | | | 36.2% | | | | | | — | | | | | | — | | | | | | 13.7% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Taobao China Holding Limited(9)
|
| | | | 61,498,412(10) | | | | | | 10.8% | | | | | | 10.8% | | | | | | 10,887,904 | | | | | | 8.8% | | | | | | — | | | | | | — | | | | | | 3.7% | | | | | | 10,887,904 | | | | | | 10.7% | | | | | | — | | | | | | — | | | | | | 4.0% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
GS Entities(11)(12)
|
| | | | 45,557,609(11) | | | | | | 8.0% | | | | | | 8.0% | | | | | | 8,065,686(12) | | | | | | 6.6% | | | | | | — | | | | | | — | | | | | | 2.8% | | | | | | 8,065,686(12) | | | | | | 7.9% | | | | | | — | | | | | | — | | | | | | 3.0% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
CCV Entities(13)(14)
|
| | | | 32,339,059(13) | | | | | | 5.7% | | | | | | 5.7% | | | | | | 5,725,425(14) | | | | | | 4.7% | | | | | | — | | | | | | — | | | | | | 2.0% | | | | | | 5,725,425(14) | | | | | | 5.6% | | | | | | — | | | | | | — | | | | | | 2.1% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
预购控股有限公司(15)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 14,491,467 | | | | | | 11.1% | | | | | | — | | | | | | — | | | | | | 4.9% | | | | | | 14,491,467 | | | | | | 13.2% | | | | | | — | | | | | | — | | | | | | 5.2% | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||
Perfect AA Corp.
|
| | | | 28,895,100(16) | | | | | | 5.1% | | | | | | 5.1% | | | | | | 5,115,694 | | | | | | 4.2% | | | | | | — | | | | | | — | | | | | | 1.8% | | | | | | 5,115,694 | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | 1.9% | | | | | | | | | | | | | | | |
Redemption Date
(保证书到期前) |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
|
完美A类普通股的公平市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
>$18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
|
Provident
|
| |
Perfect
|
|
|
法定股本
|
| |||
| 公积金的法定股本为22,100美元,分为200,000,000股A类公积金普通股,每股面值0.0001美元,20,000,000股B类公积金普通股,每股面值0.0001美元,以及1,000,000股优先股,每股面值0.0001美元。 | | | Perfect的法定股本为82,000,000美元,分为700,000,000股Perfect A类普通股,每股面值0.10美元;90,000,000股Perfect B类普通股,每股面值0.10美元;以及30,000,000股,面值0.10美元,由Perfect董事会根据Perfect的章程细则确定。 | |
|
优先股权利
|
| |||
| 在公积金章程细则及适用规则及规例的规限下,公积金董事会可配发、发行、授出购股权或以其他方式处置公积金普通股,不论是否有优先、递延或其他权利或限制,惟公积金董事会不得作出任何前述行为,以影响公积金按公积金细则规定将B类公积金普通股转换为A类公积金普通股的能力。 | | |
根据完美公司的章程和适用的规章制度,完美公司董事会可:
(A)发行、配发和处置完善股;
(B)授予完美股票或完美董事会认为必要或适当的一个或多个类别或系列发行的其他证券的权利,并确定该等完美股票或证券所附带的指定、权力、优先、特权和其他权利,其中任何或所有权利可能大于与当时已发行和已发行的完美股票相关的权力、优先、特权和权利;以及
(C)授予与完善股有关的期权,并就此发行认股权证或类似工具。
|
|
|
董事的人数和资格
|
| |||
|
公积金董事会必须由不少于一人组成;但董事人数可以通过普通决议增加或减少。
董事将不会被要求持有公积金的任何股份,除非与直到公积金在股东大会上确定了董事必须持有的最低持股比例。 |
| |
完美公司董事会的董事人数上限为七人。
除特别决议案另有决定外,董事无持股资格。
|
|
|
Provident
|
| |
Perfect
|
|
|
Terms of Directors
|
| |||
| 董事分为三类:第一类、第二类、第三类。每一类董事的人数应尽可能相等。第I类董事的任期于公积金第一届周年大会届满,第II类董事的任期于公积金第二届周年大会届满,而第III类董事的任期于公积金第三届周年大会届满。获委任以取代任期届满董事的董事,其任期将于其获委任后的第三届股东周年大会届满。 | | | 董事分为三类:第一类、第二类、第三类。每一类董事的人数应尽可能相等。第I类董事的任期于Perfect第一届股东周年大会届满,第II类董事的任期于Perfect第二届股东周年大会届满,第III类董事的任期于Perfect第三届股东周年大会届满。获委任以取代任期届满董事的董事,其任期将于其获委任后的第三届股东周年大会届满。 | |
|
选举/罢免董事
|
| |||
| 在企业合并结束前,公积金可以通过公积金B类普通股持有人的普通决议任命或罢免任何董事。 | | | Perfect可以通过特别决议任命或罢免任何董事。 | |
|
Voting
|
| |||
| 每股公积金A类普通股和每股公积金B类普通股均有一票投票权。 | | | 每一股完美A类普通股有一票,每一股完美B类普通股有十票。 | |
|
Cumulative Voting
|
| |||
| 公积金普通股持有者将不拥有累计投票权。 | | | 完美股票的持有者将不拥有累计投票权。 | |
|
董事会空缺
|
| |||
|
任何董事的职位在以下情况下应腾出:
(A)该董事书面通知普罗维登斯辞职;
(B)该董事在没有其他董事特别许可的情况下,连续缺席公积金董事会三次会议(为免生疑问,无人代表),其他董事通过了他因此而离任的决议;
(C)该董事死亡、破产或与债权人达成任何安排或债务重整;
(D)该董事被发现精神不健全或变得不健全;或
(E)所有其他董事(不少于两名)决定,应将这种董事作为董事除名,方法是由所有其他董事在按照
|
| |
任何董事的职位在以下情况下应腾出:
(A)该董事破产或一般与该董事的债权人达成任何安排或债务重整;
(B)发现这样的董事精神不健全或变得不健全;
(C)该董事以书面通知方式辞去该董事的职务;
(D)此类董事根据完美公司章程的任何其他规定被免职;或
[br}(E)该董事因根据任何法律或成文法则条文作出的命令而不再是董事,或因根据任何法律或成文法则条文作出的命令而变得被禁止成为董事。
|
|
|
Provident
|
| |
Perfect
|
|
| 公积金章程或由所有其他董事签署的书面决议。 | | | | |
|
公司章程修正案
|
| |||
| 公积金章程只能由股东通过特别决议进行修改。 | | | 完美公司的章程可以通过股东的特别决议进行修改。如该等修订会影响任何类别完美股份所附带的权利,则亦须取得该类别已发行及已发行股份的大多数持有人的书面同意,或获得该类别股份持有人在另一次会议上通过的普通决议案的批准。 | |
|
Quorum
|
| |||
|
股东。公积金股东大会的法定人数为大多数公积金普通股的持有人,他们是亲自出席或由受委代表出席的个人,或由其正式授权的代表或受委代表出席的公司或其他非自然人。
董事会。公积金董事处理事务的法定人数可由公积金董事厘定,除非如此厘定,否则法定人数为当时在任公积金董事的过半数。
|
| |
股东。一名或多名股东持有所有亲身或由受委代表出席并有权投票的所有已发行及流通股所附的全部投票权合计不少于三分之一,即为完美公司股东大会的法定人数。
董事会。完美公司董事会处理业务的法定人数为在相关时间在任的完美公司董事的多数。
|
|
|
Shareholder Meetings
|
| |||
|
股东大会只能由以下人员召开:
(a) the Provident directors;
(B)首席执行官
(C)公积金董事会主席;或
(D)在申请书存放之日持有不少于公积金已发行股份面值30%的股东的申请书,该等股份在该日期有权在股东大会上投票。
|
| |
股东大会可由:
(a) the Perfect directors; or
(B)任何完美董事或任何一名或多名股东合计持有完美董事所有已发行及已发行股份所附全部投票权的十分之一。
|
|
|
股东大会通知
|
| |||
|
任何股东大会应至少提前五整天发出通知。每份通知均须指明会议的地点、日期和时间,以及在大会上处理的事务的一般性质;但如经同意,则不论通知条文是否已获遵守,公积金大会均当作已妥为召开:
(A)如属周年大会,所有有权出席并在会上投票的股东(或其代表);及
(B)如属特别股东大会,
|
| |
应至少提前七天发出通知,指明会议的地点、日期和时间,如果是特殊事务,则应以下文规定的方式或完美公司在股东大会上规定的其他方式(如有),向有权投票或根据完美公司章程细则有权接收完美公司通知的人员发出通知。
特殊业务是指在股东特别大会上处理的所有业务,以及在股东周年大会上处理的所有业务,但批准分红、审议的事项除外。
|
|
|
Provident
|
| |
Perfect
|
|
| 有权出席会议并于会上投票的股东的多数,合共持有给予该项权利的公积金普通股面值不少于95%的股份。 | | |
账目、资产负债表、董事和审计师的报告、董事和其他高级管理人员的选举(如有)以及审计师的任命和报酬的确定。
经所有有权收到某一特定会议通知的股东同意,该会议可按该等股东认为合适的较短时间通知或无须通知而以适当方式召开。
|
|
|
董事和高级管理人员的赔偿、责任保险
|
| |||
|
每名董事公积金人员及人员(为免生疑问,不包括公积金核数师),连同每名董事前人员及前人员,应从公积金资产中获得弥偿,以支付他们或任何人员因执行其职能时的任何作为或不作为而招致的任何法律责任、诉讼、法律程序、申索、索偿、要求、费用、损害赔偿或开支,包括法律费用,但由于他们本身的实际欺诈、故意疏忽或故意违约而可能招致的法律责任(如有)除外。
公积金董事可代表公积金购买及维持保险,以保障任何公积金董事或其高级人员因任何疏忽、失责、失职或失信行为而须负上的法律责任,而该等疏忽、失责、失职或失信行为是公积金持有人可能犯下的罪行。
|
| | 每名完美公司当其时的人员、人员或受托人在当其时处理完美公司及其各自的继承人、遗嘱执行人、管理人、遗产代理人或继任人或受让人的事务时,在没有故意疏忽或过失的情况下,完美公司应就董事、人员或受托人因董事等人订立的任何合同、或其行为或事情而招致或承担法律责任的一切费用、损失、损害和开支,向完美公司予以弥偿。高级人员或受托人或以任何方式参与或关于执行该人的职责。 | |
|
Dividends
|
| |||
| 在公司法及公积金章程细则的规限下,以及除任何公积金普通股所附权利另有规定外,公积金董事可议决就已发行的公积金普通股支付股息及其他分派,并授权从公积金的资金中支付股息或其他分派。股息应被视为中期股息,除非公积金董事根据其决议支付该股息的决议案条款明确指出该股息应为末期股息。除从公积金的已实现或未实现利润、股票溢价账户或法律允许的其他方式外,不得支付任何股息或其他分配。 | | | 在任何完美股份和完美公司章程细则当时附带的任何权利和限制的规限下,完美公司董事可决议支付已发行股票的股息和其他分配,并授权从完美公司合法可用于此目的的资金中支付股息或其他分配。股息应被视为中期股息,除非完美董事根据其决议支付该股息的决议案条款明确规定该股息应为末期股息。除从Perfect的已实现或未实现利润、股票溢价账户或法律允许的其他方式外,不得支付任何股息或其他分配。 | |
|
Winding Up
|
| |||
| 公积金条款规定,如果公积金这样做的话 | | | 没有同等条款。 | |
|
Provident
|
| |
Perfect
|
|
| 在公积金首次公开发售完成后24个月内(或如招股说明书所述有关首次公开招股的日期延长至最多27个月),公积金未完成业务合并(定义见公积金细则),公积金将停止所有业务,但清盘的目的除外,并将赎回公积金首次公开发售中发行的股份并清算其信托账户。 | | | | |
|
绝对多数投票条款
|
| |||
|
需要不少于三分之二票数的特别决议:
(A)修改《公积金条例》;
(b) change Provident’s name;
(C)将公积金的注册变更为开曼群岛以外的司法管辖区;
(D)将公积金与一个或多个其他组成单位合并或合并;
(E)赎回任何可赎回股份,但作为公积金首次公开募股发行单位的一部分发行的公积金A类普通股除外;
(F)减少公积金的股本和任何资本赎回准备金;以及
(G)在清盘中,批准清盘人在股东之间分配公积金的资产,为此目的对资产进行估值,并决定如何在股东或不同类别的股东之间进行分配,或将该等资产的全部或任何部分归属清盘人认为适合的信托受托人,但不得强迫任何股东接受任何对其负有法律责任的资产。
此外,未经公积金B类普通股多数投票权持有人的批准,公积金不会委任任何人士为董事或撤换任何董事。
|
| |
需要不少于三分之二票数的特别决议:
(A)任免任何董事;
(B)确定董事的报酬;
(C)确定增加董事持股资格;
(d) amend Perfect’s Articles;
(D)与一家或多家其他组成公司完美合并或合并;以及
(br}(G)在清盘中,批准清盘人将Perfect的资产分派给股东,为此目的对资产进行估值,并决定如何在股东或不同类别的股东之间进行分拆,或将该等资产的全部或任何部分归属清盘人认为适合的信托受托人,但股东不得被迫接受任何股份或其他证券,而该等信托对分担人有任何责任。
|
|
|
反收购条款
|
| |||
|
公积金章程授权公积金董事会不时发行及设定投票权及其他优先股权利,以及公积金普通股的条款及权利。
公积金章程规定,公积金董事分为三类:第一类、第二类和第三类。在每届年度股东大会上
|
| | 完美的董事可以授权将股份分成任何数量的类别,不同的类别应被授权、建立和指定(或根据情况重新指定),不同类别之间的相对权利、限制、优惠、特权和支付义务(如果有)的差异可以固定 | |
|
Provident
|
| |
Perfect
|
|
| 会议,只有一个课程的期限将到期。获委任以取代任期届满董事的董事,其任期将于其获委任后的第三届股东周年大会届满。 | | |
并由董事或普通决议决定。
Perfect董事可在Perfect的法定股本(已授权但未发行的Perfect普通股除外)中随时发行一系列优先股,而无需股东批准,并应决定该系列优先股的条款和权利。
完美董事分为三类:I类、II类、III类,每届股东周年大会只有一类董事任期届满。获委任以取代任期届满董事的董事,其任期应于其获委任后的第三届股东周年大会届满。
要任命和罢免董事,需要特殊解决方案。
|
|
|
ARTICLE 1
|
| |||||||||
|
CErtain定义
|
| |||||||||
|
Section 1.01.
Definitions
|
| | | | A-2 | | | | ||
|
Section 1.02.
Construction
|
| | | | A-15 | | | | ||
|
Section 1.03.
Knowledge
|
| | | | A-16 | | | | ||
|
ARTICLE 2
|
| |||||||||
|
P重新关闭交易记录
|
| |||||||||
|
Section 2.01.
公司股本资本重组
|
| | | | A-16 | | | | ||
|
Section 2.02.
PAQC B类普通股折算
|
| | | | A-17 | | | | ||
|
ARTICLE 3
|
| |||||||||
|
T他合并;关闭
|
| |||||||||
|
Section 3.01.
First Merger
|
| | | | A-17 | | | | ||
|
Section 3.02.
第一次合并的影响
|
| | | | A-17 | | | | ||
|
Section 3.03.
首次合并完成;首次合并生效时间
|
| | | | A-17 | | | | ||
|
Section 3.04.
第一次合并存续公司的章程大纲和章程
|
| | | | A-17 | | | | ||
|
Section 3.05.
第一家合并存续公司的董事和高级管理人员
|
| | | | A-18 | | | | ||
|
Section 3.06.
第一次合并对PAQC和合并一子公司股本的影响
|
| | | | A-18 | | | | ||
|
Section 3.07.
Second Merger
|
| | | | A-18 | | | | ||
|
Section 3.08.
第二次合并的影响
|
| | | | A-19 | | | | ||
|
Section 3.09.
第二次合并完成;第二次合并生效时间
|
| | | | A-19 | | | | ||
|
Section 3.10.
存续的第二次合并的章程大纲和章程
Company
|
| | |
|
A-19
|
| | | ||
|
Section 3.11.
第二次合并幸存公司的董事和高级管理人员
|
| | | | A-19 | | | | ||
|
Section 3.12.
第二次合并对第一次合并存续公司和第二次合并的股本的影响
|
| | |
|
A-19
|
| | | ||
|
ARTICLE 4
|
| |||||||||
|
T证券处置;结算交割;股东套现
|
| |||||||||
|
Section 4.01.
公司期权的处理方式
|
| | | | A-20 | | | | ||
|
Section 4.02.
Closing Deliverables
|
| | | | A-20 | | | | ||
|
Section 4.03.
Dissenter’s Rights
|
| | | | A-21 | | | | ||
|
Section 4.04.
换股和认股权证
|
| | | | A-21 | | | | ||
|
Section 4.05.
不承担责任;代扣代缴
|
| | | | A-22 | | | | ||
|
Section 4.06.
Shareholder Earnout
|
| | | | A-22 | | | | ||
|
ARTICLE 5
|
| |||||||||
|
R公司的电子演示文稿和担保
|
| |||||||||
|
Section 5.01.
企业的存在与力量
|
| | | | A-24 | | | | ||
|
Section 5.02.
企业授权
|
| | | | A-25 | | | | ||
|
Section 5.03.
政府授权;同意
|
| | | | A-25 | | | | ||
|
Section 5.04.
Noncontravention
|
| | | | A-26 | | | | ||
|
Section 5.05.
Subsidiaries
|
| | | | A-26 | | | |
|
Section 5.06.
Capitalization
|
| | | | A-26 | | | | ||
|
Section 5.07.
Financial Statements
|
| | | | A-27 | | | | ||
|
Section 5.08.
未披露的负债
|
| | | | A-28 | | | | ||
|
Section 5.09.
Absence of Changes
|
| | | | A-29 | | | | ||
|
Section 5.10.
诉讼和诉讼程序
|
| | | | A-29 | | | | ||
|
Section 5.11.
遵守法律;许可
|
| | | | A-29 | | | | ||
|
Section 5.12.
重要合同
|
| | | | A-30 | | | | ||
|
Section 5.13.
知识产权
|
| | | | A-31 | | | | ||
|
Section 5.14.
数据隐私和安全
|
| | | | A-33 | | | | ||
|
Section 5.15.
Company Benefit Plans
|
| | | | A-34 | | | | ||
|
Section 5.16.
Labor Matters
|
| | | | A-35 | | | | ||
|
Section 5.17.
Taxes
|
| | | | A-36 | | | | ||
|
Section 5.18.
Insurance
|
| | | | A-38 | | | | ||
|
Section 5.19.
Real Property; Assets
|
| | | | A-38 | | | | ||
|
Section 5.20.
环境问题
|
| | | | A-39 | | | | ||
|
Section 5.21.
关联交易
|
| | | | A-39 | | | | ||
|
Section 5.22.
Vendors
|
| | | | A-39 | | | | ||
|
Section 5.23.
Customers
|
| | | | A-39 | | | | ||
|
Section 5.24.
某些商业惯例;反腐败
|
| | | | A-40 | | | | ||
|
Section 5.25.
注册声明和代理声明
|
| | | | A-41 | | | | ||
|
Section 5.26.
Brokers’ Fees
|
| | | | A-41 | | | | ||
|
Section 5.27.
没有额外的陈述和保证;没有外部依赖
|
| | | | A-41 | | | | ||
|
ARTICLE 6
|
| |||||||||
|
RPAQC的电子演示文稿和保证
|
| |||||||||
|
Section 6.01.
企业的存在与力量
|
| | | | A-42 | | | | ||
|
Section 6.02.
企业授权
|
| | | | A-42 | | | | ||
|
Section 6.03.
政府授权;同意
|
| | | | A-42 | | | | ||
|
Section 6.04.
Noncontravention
|
| | | | A-43 | | | | ||
|
Section 6.05.
诉讼和诉讼程序
|
| | | | A-43 | | | | ||
|
Section 6.06.
PAQC Capitalization
|
| | | | A-43 | | | | ||
|
Section 6.07.
未披露的负债
|
| | | | A-43 | | | | ||
|
Section 6.08.
PAQC美国证券交易委员会文档;控件
|
| | | | A-44 | | | | ||
|
Section 6.09.
Listing
|
| | | | A-44 | | | | ||
|
Section 6.10.
注册声明和代理声明
|
| | | | A-44 | | | | ||
|
Section 6.11.
Trust Account
|
| | | | A-45 | | | | ||
|
Section 6.12.
未发生某些更改
|
| | | | A-45 | | | | ||
|
Section 6.13.
遵守法律;许可
|
| | | | A-45 | | | | ||
|
Section 6.14.
Contracts
|
| | | | A-45 | | | | ||
|
Section 6.15.
员工和员工福利计划
|
| | | | A-46 | | | | ||
|
Section 6.16.
Properties
|
| | | | A-46 | | | | ||
|
Section 6.17.
关联交易
|
| | | | A-46 | | | | ||
|
Section 6.18.
Taxes
|
| | | | A-46 | | | | ||
|
Section 6.19.
PIPE Investment
|
| | | | A-48 | | | |
|
Section 6.20.
某些商业惯例;反腐败
|
| | | | A-48 | | | | ||
|
Section 6.21.
独立调查
|
| | | | A-49 | | | | ||
|
Section 6.22.
Brokers’ Fees
|
| | | | A-49 | | | | ||
|
Section 6.23.
没有额外的陈述和保证;没有外部依赖
|
| | | | A-49 | | | | ||
|
ARTICLE 7
|
| |||||||||
|
C公司的权利人
|
| |||||||||
|
Section 7.01.
Conduct of Business
|
| | | | A-50 | | | | ||
|
Section 7.02.
Inspection
|
| | | | A-52 | | | | ||
|
Section 7.03.
终止某些协议
|
| | | | A-52 | | | | ||
|
Section 7.04.
Trust Account Waiver
|
| | | | A-52 | | | | ||
|
Section 7.05.
Written Consent
|
| | | | A-53 | | | | ||
|
Section 7.06.
萨班斯-奥克斯利法案;纳斯达克上市标准
|
| | | | A-53 | | | | ||
|
ARTICLE 8
|
| |||||||||
|
CPAQC的燕窝
|
| |||||||||
|
Section 8.01.
Conduct of Business
|
| | | | A-53 | | | | ||
|
Section 8.02.
Section 16 of the Exchange Act
|
| | | | A-54 | | | | ||
|
ARTICLE 9
|
| |||||||||
|
JOint Covenes
|
| |||||||||
|
Section 9.01.
Efforts to Consummate
|
| | | | A-54 | | | | ||
|
Section 9.02.
董事和官员保险
|
| | | | A-55 | | | | ||
|
Section 9.03.
Tax Matters
|
| | | | A-56 | | | | ||
|
Section 9.04.
代理声明;注册声明
|
| | | | A-57 | | | | ||
|
Section 9.05.
PAQC股东批准
|
| | | | A-58 | | | | ||
|
Section 9.06.
Post-Closing Board
|
| | | | A-59 | | | | ||
|
Section 9.07.
Trust Account
|
| | | | A-59 | | | | ||
|
Section 9.08.
Form 8-K
|
| | | | A-59 | | | | ||
|
Section 9.09.
No Shop
|
| | | | A-59 | | | | ||
|
Section 9.10.
某些事项的通知
|
| | | | A-60 | | | | ||
|
Section 9.11.
Nasdaq Listing
|
| | | | A-60 | | | | ||
|
Section 9.12.
管道订阅协议
|
| | | | A-60 | | | | ||
|
ARTICLE 10
|
| |||||||||
|
C义务的条件
|
| |||||||||
|
Section 10.01.
PAQC、公司和收购实体的义务条件
|
| | | | A-61 | | | | ||
|
Section 10.02.
对PAQC义务的条件
|
| | | | A-61 | | | | ||
|
Section 10.03.
公司和收购实体的义务条件
|
| | | | A-62 | | | | ||
|
Section 10.04.
满足条件
|
| | | | A-62 | | | | ||
|
ARTICLE 11
|
| |||||||||
|
T核化/有效性
|
| |||||||||
|
Section 11.01.
Termination
|
| | | | A-63 | | | | ||
|
Section 11.02.
Effect of Termination
|
| | | | A-63 | | | |
|
ARTICLE 12
|
| |||||||||
|
M其他
|
| |||||||||
|
Section 12.01.
陈述、保证和契诺不再有效
|
| | | | A-64 | | | | ||
|
Section 12.02.
Waiver
|
| | | | A-64 | | | | ||
|
Section 12.03.
Notices
|
| | | | A-64 | | | | ||
|
Section 12.04.
Assignment
|
| | | | A-65 | | | | ||
|
Section 12.05.
Rights of Third Parties
|
| | | | A-65 | | | | ||
|
Section 12.06.
Expenses
|
| | | | A-65 | | | | ||
|
Section 12.07.
Governing Law
|
| | | | A-66 | | | | ||
|
Section 12.08.
Dispute Resolution
|
| | | | A-66 | | | | ||
|
Section 12.09.
标题和标题;对应内容
|
| | | | A-66 | | | | ||
|
Section 12.10.
Confidentiality
|
| | | | A-66 | | | | ||
|
Section 12.11.
Entire Agreement
|
| | | | A-66 | | | | ||
|
Section 12.12.
Amendments
|
| | | | A-66 | | | | ||
|
Section 12.13.
Publicity
|
| | | | A-67 | | | | ||
|
Section 12.14.
Severability
|
| | | | A-67 | | | | ||
|
Section 12.15.
Disclosure Schedules
|
| | | | A-67 | | | | ||
|
Section 12.16.
Enforcement
|
| | | | A-67 | | | | ||
|
Section 12.17.
Non-Recourse
|
| | | | A-68 | | | | ||
|
Section 12.18.
PAQC法律代表
|
| | | | A-68 | | | | ||
|
Section 12.19.
公司法律代表
|
| | |
|
A-68
|
| | |
| APPENDIX | | | | | |||
| 附录2.01 - 资本重组说明性计算 | | | | | |||
| 附录9.03(A) - 重组公约 | | | | | |||
| ANNEXES | | | | | |||
| Annex A – Form of Listing A&R AoA | | | | | |||
| 附件B - 投票协议表 | | | | | |||
| 附件C - 格式的赞助商信函协议 | | | | | |||
| 附件D - 注册权协议格式 | | | | | |||
| 附件E - 锁定协议格式 | | | | | |||
| 第一个合并计划附件F - 表 | | | | | |||
| 第二次合并计划附件G - 表 | | | | |
|
“Act”
|
| | 指开曼群岛公司法(经修订)及对该等公司法的任何修订或其他法定修改,凡本细则提及公司法的任何条文,指经当时有效的任何法律修订的该条文。 | |
|
“Affiliate”
|
| | 就任何指明的人而言,指直接或间接控制、受该指明的人控制或与该指明的人共同控制的任何其他人。就这一定义而言,对任何人使用的“控制”是指通过有表决权的证券的所有权、合同或其他方式直接或间接指导该人的管理和政策的权力,而“控制”和“受控”这两个术语具有相关含义。 | |
|
“Articles”
|
| | 视情况指(A)经不时修订或取代的本公司组织章程细则或(B)本章程细则的两个或两个以上特定章程细则。 | |
|
“Auditors”
|
| | 指本公司当其时及不时的核数师。 | |
|
“Board”
|
| | 指本公司不时成立的董事会。 | |
|
《企业合并协议》
|
| | 指本公司、普罗维登特收购公司、美容公司和时尚公司签订的、经修订的、日期为2022年3月3日的合并协议和计划。 | |
|
“Chair”
|
| | 指董事会主席。 | |
|
“Class A Ordinary Share”
|
| | 指本公司股本中面值0.10美元的普通股,指定为A类普通股,并享有本章程细则所规定的权利。 | |
|
“Class B Ordinary Share”
|
| | 指本公司股本中面值0.10美元的普通股,指定为B类普通股,并享有本章程细则所规定的权利。 | |
|
“Class(es)”
|
| | 指本公司不时发行的任何一类或多类股份。 | |
|
“Company”
|
| | means Perfect Corp. | |
|
“Designated Stock Exchange”
|
| |
指交易本公司证券的任何国家证券交易所或自动报价系统,包括但不限于纽约证券交易所和纳斯达克证券市场。
|
|
|
《指定证券交易所规则》
|
| |
指因任何股份原来及继续在指定证券交易所上市而不时修订的相关守则、规则及规例。
|
|
|
“Directors”
|
| |
指本公司当其时及不时的董事,或(视乎情况而定)以董事会或委员会形式集结的董事,而董事一词应据此解释。
|
|
|
“Electronic Record”
|
| |
的含义与《电子交易法》中的含义相同。
|
|
|
“Electronic Transactions Act”
|
| |
指开曼群岛的《电子交易法》(修订本)。
|
|
|
“Independent Director”
|
| |
指董事所厘定的《指定证券交易所规则》所界定的独立董事。
|
|
|
“Memorandum”
|
| |
指经不时修订的本公司第六份经修订及重订的组织章程大纲。
|
|
|
“month”
|
| |
means a calendar month.
|
|
|
“Officer”
|
| |
指获委任担任本公司职位的人士,包括董事、代董事或清盘人,但不包括秘书。
|
|
|
“Ordinary Shares”
|
| |
统称为A类普通股、B类普通股以及本公司可能不时发行的任何其他类别或系列普通股。
|
|
|
“Ordinary Resolution”
|
| |
指有权亲自或(如允许委派代表)由受委代表在本公司股东大会上投票的股东的简单多数通过的决议案,如以投票方式表决,则在计算每名股东有权获得的投票数时应考虑到过半数。
|
|
|
“person”
|
| |
是指个人、公司、合伙企业、合资企业、信托、有限责任公司、非法人团体或其他实体、政府或其任何机构或分支机构。
|
|
|
“Principal”
|
| |
指任何DVDOnet.com。股份有限公司、金边股份有限公司、世速股份有限公司和台湾公民张爱玲,护照号码[已编辑].
|
|
|
“Registered Office”
|
| |
是指该法第50节规定的公司注册办事处。
|
|
|
“Register of Members”
|
| |
指根据公司法第40及40B条规定须备存的本公司股东名册。
|
|
|
“Seal”
|
| |
指本公司的法团印章(如适用)或在开曼群岛以外地区使用的任何传真或公章(如适用)。
|
|
|
“Secretary”
|
| |
指由董事委任以履行本公司秘书任何职责的任何人士,包括任何助理、副秘书、临时秘书或署理秘书。
|
|
|
“Shareholder”
|
| |
指在股东名册上登记为本公司任何股份持有人的人士。
|
|
|
“Shares”
|
| |
指本公司股本中任何类别的股份,包括该等股份的一小部分,不论是A类普通股或B类普通股或其他股份。为免生疑问,在这些条款中,“股份”一词应包括一小部分股份。
|
|
|
“Special Resolution”
|
| |
指根据公司法通过的本公司特别决议案,该决议案由不少于三分之二有权亲自或(如允许委任代表)受委代表在本公司股东大会上投票的股东的过半数通过,并已正式发出指明拟提出决议案作为特别决议案的通知,而在计算多数票时须顾及每名股东有权获得的表决权数目。
|
|
|
“Sponsor Letter Agreement”
|
| |
指本公司、普罗维登斯收购公司和普罗维登斯收购控股有限公司签订的、日期为2022年3月3日的保荐信协议,经修订。
|
|
|
“Taiwan”
|
| |
指Republic of China(台湾)。
|
|
|
“transfer”
|
| |
指任何直接或间接转让、捐赠、出售、转让、质押、质押、产权负担、担保权益的授予或全部或任何部分担保、担保的任何权利或任何权利的其他处置或企图处置;“转让”系指转让的完成,“受让人”系指转让的接受者。
|
|
|
“Treasury Shares”
|
| |
指先前已发行但已由本公司购买、赎回、交出或以其他方式购入且未注销的股份。
|
|
|
“United States”
|
| |
指美利坚合众国。
|
|
11.
|
(a)
|
每股B类普通股可由其持有人选择随时转换为一(1)股A类普通股。转换权利可由B类普通股持有人向本公司递交书面通知,表示该持有人选择将指定数目的B类普通股转换为A类普通股而行使。 |
69.
|
(a)
|
董事分为三类:第一类、第二类和第三类。每一类董事的人数应尽可能相等。本章程通过后,现有董事应通过决议将自己归类为第I类、第II类或第III类董事。 |
106.
|
(a)
|
如董事决定本公司须备有印章,董事应安排妥善保管本公司的法团印章,除非经董事会决议授权,且董事或秘书或董事为此指定的其他人士在场,否则不得在任何文书上加盖本公司的法团印章;而董事或上述秘书或其他人士须在加盖本公司法团印章的每份文书上签字。尽管本细则另有规定,根据公司法提交的年度报表及通告可于任何一种情况下作为公司法契据或加盖法团印章签立,而无须董事或秘书之一的董事决议授权。 |
121.
|
(a)
|
公司可以亲自或通过发送通知的方式向任何股东发出通知 |
| NAME | | | ADDRESS | |
| Alice H. Chang | | | 台湾新北市231市新店市民建路65号4楼 | |
| “Affiliate” | | | 就任何人而言,指通过一个或多个中间人直接或间接控制该人、由该人控制或与其共同控制的任何其他人,以及(A)就自然人而言,包括但不限于该人的配偶、父母、子女、兄弟姐妹、兄弟姊妹,不论是通过血缘、婚姻或领养,或居住在该人家中的任何人,为前述任何人、公司、(B)就实体而言,应包括直接或通过一个或多个中介机构直接或间接控制、控制或与上述实体共同控制的合伙企业、公司或任何自然人或实体。 | |
| “Applicable Law” | | | 对任何人而言,是指任何政府当局适用于该人的法律、法规、条例、规则、条例、许可证、证书、判决、决定、法令或命令的所有规定。 | |
| “Articles” | | | 是指本公司经修订和重述的公司章程。 | |
| “Audit Committee” | | | 是指根据本章程设立的公司董事会审计委员会或任何继任委员会。 | |
| “Auditor” | | | 指当其时执行本公司核数师职责的人士(如有)。 | |
| “Business Combination” | | | 是指涉及本公司与一个或多个业务或实体(以下简称目标业务)的合并、合并、换股、资产收购、股份购买、重组或类似的业务合并:(A)只要本公司的证券在纳斯达克上市,必须发生在签署达成这种企业合并的最终协议时,一家或多家目标企业合计公平市场价值合计至少占信托账户所持资产的80%(不包括递延承销佣金和信托账户收入的应付税款);以及(B)不得仅与另一家空头支票公司或名义上有业务的类似公司达成协议。 | |
| “business day” | | | 指周六、周日或法定节假日以外的任何日子,或法律授权或有义务在纽约市关闭银行机构或信托公司的日子。 | |
| “Clearing House” | | | 是指股票(或其存托凭证)在该司法管辖区的证券交易所或交易商间报价系统上市或报价的、经该司法管辖区法律认可的结算所。 | |
| “Class A Share” | | | 指本公司股本中面值0.0001美元的A类普通股。 | |
| “Class B Share” | | | 指本公司股本中面值0.0001美元的B类普通股。 | |
| “Company” | | | 指上述公司。 | |
| “Company’s Website” | | | 指公司的网站和/或其网址或域名(如果有)。 | |
| “Compensation Committee” | | | 是指根据本章程设立的本公司董事会薪酬委员会或任何继任委员会。 | |
|
“Designated Stock Exchange”
|
| | 指本公司证券上市交易的任何美国全国性证券交易所,包括纳斯达克。 | |
| “Directors” | | | 指本公司当其时的董事。 | |
| “Dividend” | | | 指根据细则议决就股份支付的任何股息(不论中期或末期)。 | |
| 《电子通信》 | | | 指以电子方式发送的通讯,包括以电子方式张贴于本公司网站、传送至任何号码、地址或互联网站(包括证券交易委员会的网站)或董事另行决定及批准的其他电子交付方式。 | |
| “Electronic Record” | | | 的含义与《电子交易法》中的相同。 | |
|
《电子交易法》
|
| | 指开曼群岛的《电子交易法》(2003年修订本)。 | |
| “股权挂钩证券” | | | 指可转换、可行使或可交换在与企业合并相关的融资交易中发行的A类股票的任何债务或股权证券,包括但不限于私募股权或债务。 | |
| “Exchange Act” | | | 指经修订的1934年美国证券交易法或任何类似的美国联邦法规以及证券交易委员会在此基础上的规则和条例,所有这些均应在当时有效。 | |
| “Founders” | | | 指紧接IPO完成前的所有会员。 | |
| “Independent Director” | | | 的含义与指定证券交易所的规则和条例或《交易法》下的规则10A-3中的含义相同。 | |
| “IPO” | | | 指本公司首次公开发行证券。 | |
| “Member” | | | 的含义与《规约》中的含义相同。 | |
| “Memorandum” | | | 指经修订及重述的本公司组织章程大纲。 | |
|
“Nasdaq”
|
| | 指纳斯达克资本市场。 | |
| “提名和公司治理委员会” | | | 指根据本章程设立的本公司董事会的提名和公司治理委员会,或任何继任委员会。 | |
| “Officer” | | | 是指被任命在公司担任职务的人。 | |
| “Ordinary Resolution” | | | 指由简单多数成员以有权亲自或(如允许委派代表)在股东大会上委托代表在股东大会上投票而通过的决议,并包括一致的书面决议。当要求以投票方式表决时,在计算多数时,应考虑到每一成员根据章程细则有权获得的票数。 | |
| “Over-Allotment Option” | | | 指承销商选择以相当于每单位10美元的价格,减去承销折扣和佣金,购买最多15%的首次公开招股发行的公司单位(如章程所述)。 | |
| “Preference Share” | | | 指本公司股本中面值0.0001美元的优先股。 | |
| “Public Share” | | | 是指作为IPO发行单位(如章程所述)发行的A类股。 | |
| “Redemption Notice” | | | 指经本公司批准的形式的通知,公众股份持有人有权要求本公司赎回其公众股份,但须受其中所载任何条件的规限。 | |
| “Register of Members” | | | 指按照《章程》保存的会员登记册,包括(除另有说明外)任何分会会员登记册或重复的会员登记册。 | |
| “Registered Office” | | | 指本公司当其时的注册办事处。 | |
| “Representative” | | | 指保险人的代表。 | |
| “Seal” | | | 指公司的法团印章,包括每个复印件。 | |
| “美国证券交易委员会” | | | 指美国证券交易委员会。 | |
| “Share” | | | 指A类股、B类股或优先股,包括公司股份的一小部分。 | |
| “Special Resolution” | | | 除第29.4条另有规定外,其含义与《规约》中的相同,并包括一致的书面决议。 | |
| “Sponsor” | | | 指开曼群岛豁免公司普罗维登斯收购控股有限公司及其继承人或受让人。 | |
| “Statute” | | | 指开曼群岛的《公司法》(2020年修订版)。 | |
| “Treasury Share” | | | 指根据章程以本公司名义作为库存股持有的股份。 | |
| “Trust Account” | | | 指本公司于首次公开招股完成后设立的信托账户,将首次公开招股所得款项净额,连同与首次公开招股截止日期同时进行的认股权证私募所得款项,存入该账户。 | |
| “Underwriter” | | | 指IPO的不定期承销商和任何继任承销商。 | |
| | |
Page
|
| |||
独立注册会计师事务所报告(PCAOB ID688)
|
| | | | F-2 | | |
经审计的财务报表: | | | | | | | |
截至2021年12月31日和2020年12月31日的资产负债表
|
| | | | F-3 | | |
截至2021年12月31日的年度和2020年10月21日(成立)至2020年12月31日期间的经营报表
|
| | | | F-4 | | |
截至2021年12月31日的年度股东权益(亏损)变动表和
2020年10月21日(成立)至2020年12月31日期间 |
| | | | F-5 | | |
截至2021年12月31日的年度和2020年10月21日(成立)至2020年12月31日期间的现金流量表
|
| | | | F-6 | | |
财务报表附注
|
| | | | F-7 | | |
未经审计的中期财务报表: | | | | | | | |
截至2022年6月30日的未经审计的简明资产负债表和截至2021年12月31日的经审计的资产负债表
|
| | | | F-20 | | |
截至2022年6月30日和6月30日的三个月和六个月未经审计的简明损益表
2021 |
| | | | F-21 | | |
三个月和六个月未经审计的股东亏损变动简明报表
ended June 30, 2022 and 2021 |
| | | | F-22 | | |
截至2022年6月30日的六个月未经审计的现金流量简明报表和
2021 |
| | | | F-23 | | |
未经审计的简明财务报表附注
|
| | | | F-24 | | |
| | |
Page(s)
|
| |||
经审计的合并财务报表: | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-39 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合并资产负债表
|
| | | | F-40 | | |
截至2021年12月31日的年度综合全面收益表
and 2019 |
| | | | F-42 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合并权益变动表
|
| | | | F-43 | | |
截至2021年12月31日、2020年12月31日和2019年12月31日的合并现金流量表
|
| | | | F-44 | | |
合并财务报表附注
|
| | | | F-45 | | |
未经审计的中期财务报表: | | | | | | | |
截至2022年6月30日的未经审计的简明资产负债表和截至2021年12月31日的资产负债表
|
| | | | F-88 | | |
截至2022年6月30日和2021年6月30日的六个月未经审计的简明损益表
|
| | | | F-90 | | |
截至2022年6月30日和2021年6月30日的六个月未经审计的股东赤字变动简明报表。
|
| | | | F-91 | | |
截至2022年6月30日的六个月未经审计的现金流量简明报表和
2021 |
| | | | F-92 | | |
未经审计的简明财务报表附注
|
| | | | F-93 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 423,520 | | | | | $ | — | | |
Prepaid expense
|
| | | | 400,000 | | | | | | — | | |
Total current assets
|
| | | | 823,520 | | | | | | — | | |
延期发售成本
|
| | | | — | | | | | | 169,668 | | |
Prepaid expense
|
| | | | 7,671 | | | | | | — | | |
信托账户中持有的投资
|
| | | | 230,014,437 | | | | | | — | | |
Total Assets
|
| | | $ | 230,845,628 | | | | | $ | 169,668 | | |
负债和股东(亏损)权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应计产品成本和费用
|
| | | $ | 485,296 | | | | | $ | 71,593 | | |
Note payable – related party
|
| | | | — | | | | | | 82,668 | | |
流动负债总额
|
| | | | 485,296 | | | | | | 154,261 | | |
Warrants liability
|
| | | | 9,648,758 | | | | | | — | | |
FPA units
|
| | | | 688,050 | | | | | | — | | |
延期承销佣金
|
| | | | 8,050,000 | | | | | | — | | |
Total Liabilities
|
| | | | 18,872,104 | | | | | | 154,261 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
A类普通股,面值0.0001美元;23,000,000股和-0股,可能于2021年12月31日和2020年12月31日分别以每股10美元的价格赎回。
|
| | | | 230,014,437 | | | | | | — | | |
股东(亏损)权益: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权1,000,000股;无
issued and outstanding |
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权股份2000万股;2021年12月31日和2020年12月31日发行和发行的股份575万股
|
| | | | 575 | | | | | | 575 | | |
新增实收资本
|
| | | | 2,355,113 | | | | | | 24,425 | | |
Accumulated deficit
|
| | | | (20,396,601) | | | | | | (9,593) | | |
股东(亏损)总股本
|
| | | | (18,040,913) | | | | | | 15,407 | | |
总负债和股东(亏损)权益
|
| | | $ | 230,845,628 | | | | | $ | 169,668 | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period
from October 21, 2020 (Inception) to December 31, 2020 |
| ||||||
Operating costs
|
| | | $ | 2,447,239 | | | | | $ | 9,593 | | |
Loss from operations
|
| | | | (2,447,239) | | | | | | (9,593) | | |
Other income (expense): | | | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 14,437 | | | | | | — | | |
权证公允价值超过收购价发生的费用
|
| | | | (1,053,214) | | | | | | — | | |
发行FPA单位发生的费用
|
| | | | (1,776,766) | | | | | | — | | |
权证公允价值变动的未实现收益
|
| | | | 11,265,612 | | | | | | — | | |
FPA单位公允价值变动的未实现收益
|
| | | | 4,597,417 | | | | | | — | | |
Total other income
|
| | | | 13,047,486 | | | | | | — | | |
Net Income (loss)
|
| | | $ | 10,600,247 | | | | | ($ | 9,593) | | |
基本和稀释后加权平均流通股,A类普通股
可能赎回的股票 |
| | | | 22,243,836 | | | | | | — | | |
A类普通股每股基本及稀释后净收益
可能会被赎回 |
| | | $ | 0.38 | | | | | $ | — | | |
基本和稀释后加权平均流通股、A类和B类流通股、不可赎回普通股
|
| | | | 5,725,342 | | | | | | 5,000,000 | | |
基本和稀释后每股净收益,不可赎回普通股
|
| | | $ | 0.38 | | | | | $ | 0.00 | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance as of October 21, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保荐人发行的B类普通股
|
| | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,593) | | | | | | (9,593) | | |
Balance as of December 31, 2020
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | ($ | 9,593) | | | | | $ | 15,407 | | |
首次公开发行的单位销售总额
|
| | | | — | | | | | | — | | | | | | 230,000,000 | | | | | | — | | | | | | 230,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (12,426,195) | | | | | | — | | | | | | (12,426,195) | | |
向私募保荐人出售私募认股权证
|
| | | | — | | | | | | — | | | | | | 6,600,000 | | | | | | — | | | | | | 6,600,000 | | |
认股权证责任的初始分类
|
| | | | — | | | | | | — | | | | | | (19,861,156) | | | | | | — | | | | | | (19,861,156) | | |
FPA单元的初始分类
|
| | | | — | | | | | | — | | | | | | (5,285,467) | | | | | | — | | | | | | (5,285,467) | | |
转让的B类普通股
|
| | | | — | | | | | | — | | | | | | 2,330,688 | | | | | | — | | | | | | 2,330,688 | | |
账面价值到赎回价值的可赎回A类普通股公允价值调整
|
| | | | — | | | | | | — | | | | | | (199,027,182) | | | | | | (30,987,255) | | | | | | (230,014,437) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,600,247 | | | | | | 10,600,247 | | |
Balance as of December 31, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | ($ | 20,396,601) | | | | | ($ | 18,040,913) | | |
| | |
For the year ended
December 31, 2021 |
| |
For the period
from October 21, 2020 (inception) to December 31, 2020 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 10,600,247 | | | | | ($ | 9,593) | | |
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | | | | | | | |
信托账户中持有的现金和有价证券赚取的利息
|
| | | | (14,437) | | | | | | — | | |
与远期购买协议和发行的B类普通股有关的费用
|
| | | | 2,330,688 | | | | | | — | | |
权证公允价值超过收购价发生的费用
|
| | | | 1,053,214 | | | | | | — | | |
Warrant issuance costs
|
| | | | 778,385 | | | | | | — | | |
衍生工具公允价值变动的未实现收益
|
| | | | (15,863,029) | | | | | | — | | |
赞助商支付组建费用以换取B类债券的发行
ordinary shares |
| | | | — | | | | | | 9,593 | | |
资产和负债变动: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (407,671) | | | | | | — | | |
应计产品成本和费用
|
| | | | 413,703 | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (1,108,900) | | | | | | — | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
存入信托账户的现金
|
| | | | (230,000,000) | | | | | | — | | |
投资活动中使用的净现金
|
| | | | (230,000,000) | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
从首次公开募股收到的收益,扣除承销商的折扣后的净额
|
| | | | 225,400,000 | | | | | | — | | |
私募收益
|
| | | | 6,600,000 | | | | | | — | | |
支付产品费用
|
| | | | (384,912) | | | | | | — | | |
偿还关联方应付票据
|
| | | | (82,668) | | | | | | — | | |
融资活动提供的现金净额
|
| | | | 231,532,420 | | | | | | — | | |
Net change in cash
|
| | | | 423,520 | | | | | | — | | |
期初现金
|
| | | | — | | | | | | — | | |
Cash, end of the period
|
| | | $ | 423,520 | | | | |
|
—
|
| |
现金流量信息补充性非现金披露: | | | | | | | | | | | | | |
延期承销佣金计入额外实收资本
|
| | | $ | 8,050,000 | | | | | $ | — | | |
可能赎回的普通股初始价值
|
| | | $ | 230,000,000 | | | | | $ | — | | |
认股权证责任的初始分类
|
| | | $ | 20,914,370 | | | | | $ | — | | |
FPA单元的初始分类
|
| | | $ | 5,285,467 | | | | | $ | — | | |
保荐人为换取发行B类普通股而支付的延期发行费用
|
| | | $ | — | | | | | $ | 25,000 | | |
应计费用中包含的延期发售成本
|
| | | $ | — | | | | | $ | 62,000 | | |
保荐人根据本票支付的延期发行费用
|
| | | $ | — | | | | | $ | 82,668 | | |
| | |
December 31, 2021
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的美国货币市场基金
|
| | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共担保责任
|
| | | $ | 6,095,000 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | — | | |
私人担保责任
|
| | | $ | 3,553,758 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,553,758 | | |
FPA Units
|
| | | $ | 688,050 | | | | | $ | — | | | | | $ | — | | | | | $ | 688,050 | | |
| | | | $ | 10,336,808 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | 4,241,808 | | |
| | |
Private Warrant
and FPA Units |
| |||
Fair value at December 31, 2020
|
| | | $ | — | | |
公共和私人认股权证负债初值
|
| | | | 20,914,370 | | |
FPA单位的初始值
|
| | | | 5,285,467 | | |
公共认股权证重新分类为1级
|
| | | | (9,257,500) | | |
Change in fair value
|
| | | | (12,700,529) | | |
Fair Value at December 31, 2021
|
| | | $ | 4,241,808 | | |
| | |
January 12,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$10.00
|
|
Volatility before IBC
|
| |
10%
|
|
Volatility after IBC
|
| |
10 – 20%
|
|
Time to Maturity
|
| |
6 Year
|
|
Risk-free rate
|
| |
0.67%
|
|
Dividend yield
|
| |
—%
|
|
| | |
December 31,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$9.85
|
|
Volatility before IBC
|
| |
5.0%
|
|
Volatility after IBC
|
| |
9.8%
|
|
Time to Maturity
|
| |
5.52 Year
|
|
Risk-free rate
|
| |
1.31%
|
|
Dividend yield
|
| |
—%
|
|
| | |
January 12,
2021 |
|
Share price
|
| |
$10.00
|
|
Public Warrant Price
|
| |
$0.50
|
|
Time to IBC
|
| |
1.00 Year
|
|
Risk-free rate
|
| |
0.11%
|
|
| | |
December 31,
2021 |
|
Share price
|
| |
$9.85
|
|
Public Warrant Price
|
| |
$0.53
|
|
Time to IBC
|
| |
0.52 Year
|
|
Risk-free rate
|
| |
0.20%
|
|
| | |
For the year ended
December 31, 2021 |
| |
For period from October 21, 2020
(inception) to December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股基本和稀释后净收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 8,430,357 | | | | | $ | 2,169,890 | | | | | $ | — | | | | | ($ | 9,593) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 22,243,836 | | | | | | 5,725,342 | | | | | | — | | | | | | 5,000,000 | | |
每股基本和稀释后净收益
|
| | | $ | 0.38 | | | | | $ | 0.38 | | | | | $ | — | | | | | $ | 0.00 | | |
|
Gross proceeds from IPO
|
| | | $ | 230,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (13,261,156) | | |
|
普通股发行成本
|
| | | | (12,426,195) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 25,687,351 | | |
|
Interest
|
| | | | 14,437 | | |
|
或有可赎回普通股
|
| | | $ | 230,014,437 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 479,064 | | | | | $ | 423,520 | | |
Prepaid expense
|
| | | | 209,315 | | | | | | 400,000 | | |
Total current assets
|
| | | | 688,379 | | | | | | 823,520 | | |
Prepaid expense
|
| | | | — | | | | | | 7,671 | | |
信托账户中持有的投资
|
| | | | 230,330,846 | | | | | | 230,014,437 | | |
Total Assets
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | |
负债、可能赎回的普通股和股东亏损
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应计产品成本和费用
|
| | | $ | 1,969,339 | | | | | $ | 485,296 | | |
Promissory Note – Related Party
|
| | | | 400,000 | | | | | | — | | |
流动负债总额
|
| | | | 2,369,339 | | | | | | 485,296 | | |
Warrants liability
|
| | | | 3,046,407 | | | | | | 9,648,758 | | |
FPA units
|
| | | | 321,287 | | | | | | 688,050 | | |
延期承销佣金
|
| | | | 8,050,000 | | | | | | 8,050,000 | | |
Total Liabilities
|
| | | | 13,787,033 | | | | | | 18,872,104 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
A类普通股,面值0.0001美元;2300万股,可能在2022年6月30日和2021年12月31日以每股10美元的价格赎回
|
| | | | 230,330,846 | | | | | | 230,014,437 | | |
Shareholders’ Deficit: | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权1,000,000股;未发行和已发行
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权股份2000万股;
5,750,000 shares issued and outstanding at June 30, 2022 and December 31, 2021 |
| | | | 575 | | | | | | 575 | | |
新增实收资本
|
| | | | 2,355,113 | | | | | | 2,355,113 | | |
Accumulated deficit
|
| | | | (15,454,342) | | | | | | (20,396,601) | | |
股东亏损总额
|
| | | | (13,098,654) | | | | | | (18,040,913) | | |
总负债、可能赎回的普通股和股东亏损
|
| | | $ | 231,019,225 | | | | | $ | 230,845,628 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Operating costs
|
| | | $ | 1,363,571 | | | | | $ | 231,482 | | | | | $ | 2,026,855 | | | | | $ | 1,676,612 | | |
Loss from operations
|
| | | | (1,363,571) | | | | | | (231,482) | | | | | | (2,026,855) | | | | | | (1,676,612) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 313,921 | | | | | | 3,435 | | | | | | 316,409 | | | | | | 6,342 | | |
权证公允价值超过收购价发生的费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,053,214) | | |
发行FPA单位发生的费用
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,776,766) | | |
公允价值变动的未实现收益
warrants |
| | | | 4,617,805 | | | | | | 203,274 | | | | | | 6,602,351 | | | | | | 6,517,812 | | |
FPA单位公允价值变动的未实现(亏损)收益
|
| | | | 615,737 | | | | | | 540,550 | | | | | | 366,763 | | | | | | 4,845,150 | | |
Total other income, net
|
| | | | 5,547,463 | | | | | | 747,259 | | | | | | 7,285,523 | | | | | | 8,539,324 | | |
Net Income
|
| | | $ | 4,183,892 | | | | | $ | 515,777 | | | | | $ | 5,258,668 | | | | | $ | 6,862,712 | | |
基本和稀释后加权平均流通股、可能赎回的A类普通股
|
| | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 23,000,000 | | | | | | 21,475,138 | | |
可能赎回的普通股、A类普通股每股基本和稀释后净收益
|
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | |
基本和稀释后加权平均流通股、A类和B类流通股、不可赎回普通股
|
| | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,750,000 | | | | | | 5,700,276 | | |
基本和稀释后每股净收益,不可赎回普通股
|
| | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.18 | | | | | $ | 0.25 | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (20,396,601) | | | | | $ | (18,040,913) | | |
可赎回公允价值调整
账面价值的A类普通股 to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | (2,488) | | | | | | (2,488) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,074,776 | | | | | | 1,074,776 | | |
Balance as of March 31, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (19,324,313) | | | | | $ | (16,968,625) | | |
可赎回公允价值调整
账面价值的A类普通股 to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | (313,921) | | | | | | (313,921) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,183,892 | | | | | | 4,183,892 | | |
Balance as of June 30, 2022
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (15,454,342) | | | | | $ | (13,098,654) | | |
| | |
Class B
Ordinary Shares |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | (9,593) | | | | | $ | 15,407 | | |
首次公开发行的单位销售总额
|
| | | | — | | | | | | — | | | | | | 230,000,000 | | | | | | — | | | | | | 230,000,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | (12,426,195) | | | | | | — | | | | | | (12,426,195) | | |
向私募保荐人出售私募认股权证
|
| | | | — | | | | | | — | | | | | | 6,600,000 | | | | | | — | | | | | | 6,600,000 | | |
认股权证责任的初始分类
|
| | | | — | | | | | | — | | | | | | (19,861,156) | | | | | | — | | | | | | (19,861,156) | | |
FPA单元的初始分类
|
| | | | — | | | | | | — | | | | | | (5,285,467) | | | | | | — | | | | | | (5,285,467) | | |
转让的B类普通股
|
| | | | — | | | | | | — | | | | | | 2,330,688 | | | | | | — | | | | | | 2,330,688 | | |
可赎回公允价值调整
账面价值的A类普通股 to redemption value |
| | | | — | | | | | | — | | | | | | (199,027,182) | | | | | | (30,975,725) | | | | | | (230,002,907) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,346,935 | | | | | | 6,346,935 | | |
Balance as of March 31, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (24,638,383) | | | | | $ | (22,282,695) | | |
可赎回公允价值调整
账面价值的A类普通股 to redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | (3,435) | | | | | | (3,435) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 515,777 | | | | | | 515,777 | | |
Balance as of June 30, 2021
|
| | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 2,355,113 | | | | | $ | (24,126,041) | | | | | $ | (21,770,353) | | |
| | |
For the Six
Months Ended June 30, 2022 |
| |
For the Six
Months Ended June 30, 2021 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,258,668 | | | | | $ | 6,862,712 | | |
将净收入与经营活动中使用的净现金进行调整: | | | | | | | | | | | | | |
信托账户中持有的现金和有价证券赚取的利息
|
| | | | (316,409) | | | | | | (6,342) | | |
与远期采购协议和B类有关的费用
ordinary shares issued |
| | | | — | | | | | | 2,330,688 | | |
权证公允价值超过收购价发生的费用
|
| | | | — | | | | | | 1,053,214 | | |
Warrant issuance costs
|
| | | | — | | | | | | 778,385 | | |
衍生工具公允价值变动的未实现收益
|
| | | | (6,969,114) | | | | | | (11,362,962) | | |
资产和负债变动: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 198,356 | | | | | | (614,537) | | |
应计产品成本和费用
|
| | | | 1,484,043 | | | | | | 15,713 | | |
Due to related party
|
| | | | — | | | | | | 4,000 | | |
经营活动中使用的净现金
|
| | | | (344,456) | | | | | | (939,129) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
信托账户中持有的投资
|
| | | | — | | | | | | (230,000,000) | | |
投资活动中使用的净现金
|
| | | | — | | | | | | (230,000,000) | | |
融资活动的现金流: | | | | | | | | | | | | | |
从首次公开募股收到的收益,扣除承销商的折扣后的净额
|
| | | | — | | | | | | 225,400,000 | | |
私募收益
|
| | | | — | | | | | | 6,600,000 | | |
关联方垫款支付
|
| | | | 400,000 | | | | | | (384,912) | | |
支付产品费用
|
| | | | — | | | | | | (82,668) | | |
融资活动提供的现金净额
|
| | | | 400,000 | | | | | | 231,532,420 | | |
Net change in cash
|
| | | | 55,544 | | | | | | 593,291 | | |
期初现金
|
| | | | 423,520 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 479,064 | | | | | $ | 593,291 | | |
现金流量信息补充性非现金披露: | | | | | | | | | | | | | |
延期承销佣金计入额外实收资本
|
| | | $ | — | | | | | $ | 8,050,000 | | |
可能赎回的普通股初始价值
|
| | | $ | — | | | | | $ | 230,000,000 | | |
认股权证责任的初始分类
|
| | | $ | — | | | | | $ | 20,914,370 | | |
FPA单元的初始分类
|
| | | $ | — | | | | | $ | 5,285,467 | | |
可能赎回的普通股价值变动
|
| | | $ | 316,409 | | | | | $ | 6,342 | | |
| | |
June 30, 2022
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的美国货币市场基金
|
| | | $ | 230,330,846 | | | | | $ | 230,330,846 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 230,330,846 | | | | | $ | 230,330,846 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共担保责任
|
| | | $ | 1,925,100 | | | | | $ | 1,925,100 | | | | | $ | — | | | | | $ | — | | |
私人担保责任
|
| | | $ | 1,121,307 | | | | | $ | — | | | | | $ | 1,121,307 | | | | | $ | — | | |
FPA Units
|
| | | $ | 321,287 | | | | | $ | — | | | | | $ | — | | | | | $ | 321,287 | | |
| | | | $ | 3,367,694 | | | | | $ | 1,925,100 | | | | | $ | 1,121,307 | | | | | $ | 321,287 | | |
| | |
December 31, 2021
|
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的美国货币市场基金
|
| | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 230,014,437 | | | | | $ | 230,014,437 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
公共担保责任
|
| | | $ | 6,095,000 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | — | | |
私人担保责任
|
| | | $ | 3,553,758 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,553,758 | | |
FPA Units
|
| | | $ | 688,050 | | | | | $ | — | | | | | $ | — | | | | | $ | 688,050 | | |
| | | | $ | 10,336,808 | | | | | $ | 6,095,000 | | | | | $ | — | | | | | $ | 4,241,808 | | |
| | |
Private Warrant
and FPA Units |
| |||
Fair Value at December 31, 2021
|
| | | $ | 4,241,808 | | |
Change in fair value
|
| | | | (2,799,214) | | |
Transfer to Level 2
|
| | | | (1,121,307) | | |
Fair Value at June 30, 2022
|
| | | | 321,287 | | |
| | |
January 12,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$10.00
|
|
Volatility before IBC
|
| |
10%
|
|
Volatility after IBC
|
| |
10 – 20%
|
|
Time to Maturity
|
| |
6 Year
|
|
Risk-free rate
|
| |
0.67%
|
|
Dividend yield
|
| |
—%
|
|
| | |
December 31,
2021 |
|
Exercise price
|
| |
$11.50
|
|
Share price
|
| |
$9.85
|
|
Volatility
|
| |
9.4%
|
|
Time to Maturity
|
| |
5.52 Year
|
|
Risk-free rate
|
| |
1.31%
|
|
Dividend yield
|
| |
—%
|
|
| | |
January 12,
2021 |
|
Share price
|
| |
$10.00
|
|
Public Warrant Price
|
| |
$0.50
|
|
Time to IBC
|
| |
1.00 Year
|
|
Risk-free rate
|
| |
0.11%
|
|
| | |
June 30,
2022 |
| |
December 31,
2021 |
|
Share price
|
| |
$9.85
|
| |
$9.85
|
|
Public Warrant Price
|
| |
$0.17
|
| |
$0.53
|
|
Time to IBC
|
| |
0.50 Year
|
| |
0.52 Year
|
|
Risk-free rate
|
| |
2.51%
|
| |
0.20%
|
|
| | |
For the Three Months Ended
June 30, 2022 |
| |
For the Three Months Ended
June 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股基本和稀释后净收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 3,347,114 | | | | | $ | 836,778 | | | | | $ | 412,622 | | | | | $ | 103,155 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 23,000,000 | | | | | | 5,750,000 | | | | | | 23,000,000 | | | | | | 5,750,000 | | |
每股基本和稀释后净收益
|
| | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
| | |
For the Six Months Ended
June 30, 2022 |
| |
For the Six Months Ended
June 30, 2021 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
每股基本和稀释后净收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 4,206,934 | | | | | $ | 1,051,734 | | | | | $ | 5,423,199 | | | | | $ | 1,439,513 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股
|
| | | | 23,000,000 | | | | | | 5,750,000 | | | | | | 21,475,138 | | | | | | 5,750,276 | | |
每股基本和稀释后净收益
|
| | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | 0.25 | | | | | $ | 0.25 | | |
|
Gross proceeds from IPO
|
| | | $ | 230,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (13,261,156) | | |
|
普通股发行成本
|
| | | | (12,426,195) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | | 25,687,351 | | |
|
信托账户中持有的现金和有价证券赚取的利息
|
| | | | 14,437 | | |
|
2021年12月31日或有可赎回普通股
|
| | | | 230,014,437 | | |
|
信托账户中持有的现金和有价证券赚取的利息
|
| | | | 316,409 | | |
|
2022年6月30日或有可赎回普通股
|
| | | $ | 230,330,846 | | |
| | | | | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Assets
|
| |
Notes
|
| |
AMOUNT
|
| |
AMOUNT
|
| ||||||
Current assets | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| |
6(1)
|
| | | $ | 79,018 | | | | | $ | 80,453 | | |
Accounts receivable, net
|
| |
6(2)
|
| | | | 5,509 | | | | | | 6,568 | | |
Other receivables
|
| | | | | | | 10 | | | | | | 6 | | |
其他应收账款 - 关联方
|
| |
7
|
| | | | 15 | | | | | | — | | |
当期所得税资产
|
| | | | | | | 87 | | | | | | 63 | | |
Inventories
|
| | | | | | | 88 | | | | | | 88 | | |
Other current assets
|
| | | | | | | 220 | | | | | | 299 | | |
Total current assets
|
| | | | | | | 84,947 | | | | | | 87,477 | | |
Non-current assets | | | | | | | | | | | | | | | | |
财产、厂房和设备
|
| |
6(3)
|
| | | | 452 | | | | | | 407 | | |
Right-of-use assets
|
| |
6(4) and 7
|
| | | | 319 | | | | | | 620 | | |
Intangible assets
|
| |
6(5)
|
| | | | 113 | | | | | | 100 | | |
递延所得税资产
|
| |
6(21)
|
| | | | 299 | | | | | | 165 | | |
支付保证金
|
| | | | | | | 106 | | | | | | 135 | | |
非流动资产合计
|
| | | | | | | 1,289 | | | | | | 1,427 | | |
Total assets
|
| | | | | | $ | 86,236 | | | | | $ | 88,904 | | |
| | | | | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Liabilities and Equity
|
| |
Notes
|
| |
AMOUNT
|
| |
AMOUNT
|
| ||||||
流动负债 | | | | | | | | | | | | | | | | |
当前合同负债
|
| |
6(14)
|
| | | $ | 4,844 | | | | | $ | 9,021 | | |
Other payables
|
| |
6(7)
|
| | | | 6,964 | | | | | | 8,706 | | |
其他Oracle Payables - 关联方
|
| |
7
|
| | | | 85 | | | | | | 73 | | |
当期纳税义务
|
| | | | | | | 596 | | | | | | 104 | | |
Current provisions
|
| |
6(8)
|
| | | | 480 | | | | | | 1,058 | | |
流动租赁负债
|
| |
6(4) and 7
|
| | | | 225 | | | | | | 449 | | |
其他流动负债
|
| | | | | | | 139 | | | | | | 384 | | |
流动负债总额
|
| | | | | | | 13,333 | | | | | | 19,795 | | |
非流动负债 | | | | | | | | | | | | | | | | |
按公允价值计提损益的非流动金融负债
|
| |
6(6)
|
| | | | 108,427 | | | | | | 259,230 | | |
非流动租赁负债
|
| |
6(4) and 7
|
| | | | 115 | | | | | | 189 | | |
固定福利负债净额,非流动
|
| |
6(9)
|
| | | | 77 | | | | | | 104 | | |
收到保证金
|
| | | | | | | 27 | | | | | | 28 | | |
非流动负债合计
|
| | | | | | | 108,646 | | | | | | 259,551 | | |
Total liabilities
|
| | | | | | | 121,979 | | | | | | 279,346 | | |
Equity | | | | | | | | | | | | | | | | |
Capital stock
|
| |
6(11)
|
| | | | | | | | | | | | |
Common stock
|
| | | | | | | 29,840 | | | | | | 30,152 | | |
Capital surplus
|
| |
6(12)
|
| | | | | | | | | | | | |
Capital surplus
|
| | | | | | | 1,071 | | | | | | 2,871 | | |
Retained earnings
|
| |
6(13)
|
| | | | | | | | | | | | |
Accumulated deficit
|
| | | | | | | (67,221) | | | | | | (224,097) | | |
其他股权 | | | | | | | | | | | | | | | | |
Other equity interest
|
| | | | | | | 567 | | | | | | 632 | | |
Total equity
|
| | | | | | | (35,743) | | | | | | (190,442) | | |
负债和权益合计
|
| | | | | | $ | 86,236 | | | | | $ | 88,904 | | |
| | | | | |
Year ended December 31
|
| |||||||||||||||
| | | | | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Items
|
| |
Notes
|
| |
AMOUNT
|
| |
AMOUNT
|
| |
AMOUNT
|
| |||||||||
Revenue
|
| |
6(14) and 7
|
| | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
销售和服务成本
|
| |
6(9)(19)(20)
|
| | | | (1,596) | | | | | | (3,962) | | | | | | (5,736) | | |
Gross profit
|
| | | | | | | 21,334 | | | | | | 25,911 | | | | | | 35,024 | | |
Operating expenses
|
| |
6(4)(9)(19)(20) and 7
|
| | | | | | | | | | | | | | | | | | |
销售和营销费用
|
| | | | | | | (13,555) | | | | | | (18,107) | | | | | | (25,287) | | |
一般和行政费用
|
| | | | | | | (3,045) | | | | | | (3,078) | | | | | | (4,936) | | |
研发费用
|
| | | | | | | (6,143) | | | | | | (7,567) | | | | | | (9,838) | | |
总运营费用
|
| | | | | | | (22,743) | | | | | | (28,752) | | | | | | (40,061) | | |
Operating loss
|
| | | | | | | (1,409) | | | | | | (2,841) | | | | | | (5,037) | | |
营业外收支 | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| |
6(15)
|
| | | | 158 | | | | | | 243 | | | | | | 131 | | |
Other income
|
| |
6(16)
|
| | | | 691 | | | | | | 191 | | | | | | 118 | | |
Other gains and losses
|
| |
6(6)(17)
|
| | | | (1,173) | | | | | | (2,792) | | | | | | (151,638) | | |
Finance costs
|
| |
6(4)(18) and 7
|
| | | | (5) | | | | | | (9) | | | | | | (9) | | |
营业外收支合计
|
| | | | | | | (329) | | | | | | (2,367) | | | | | | (151,398) | | |
Loss before income tax
|
| | | | | | | (1,738) | | | | | | (5,208) | | | | | | (156,435) | | |
Income tax expense
|
| |
6(21)
|
| | | | (247) | | | | | | (385) | | | | | | (417) | | |
Net loss
|
| | | | | | ($ | 1,985) | | | | | ($ | 5,593) | | | | | ($ | 156,852) | | |
其他综合收益
|
| | | | | | | | | | | | | | | | | | | | | |
其他全面收益的组成部分
不会重新归类为损益 |
| | | | | | | | | | | | | | | | | | | | | |
固定福利计划的精算损失
|
| |
6(9)
|
| | | ($ | 25) | | | | | ($ | 36) | | | | | ($ | 24) | | |
金融工具-优先股的信用风险变化
|
| |
6(6)
|
| | | | — | | | | | | — | | | | | | (58) | | |
其他综合性组件合计
不会重新分类为利润的收入 or loss |
| | | | | | | (25) | | | | | | (36) | | | | | | (82) | | |
其他全面收益的组成部分
将重新分类为损益 |
| | | | | | | | | | | | | | | | | | | | | |
翻译时产生的汇兑差异
foreign operations |
| | | | | | | 174 | | | | | | 634 | | | | | | 123 | | |
其他综合收益,净额
|
| | | | | | $ | 149 | | | | | $ | 598 | | | | | $ | 41 | | |
全面亏损
|
| | | | | | ($ | 1,836) | | | | | ($ | 4,995) | | | | | ($ | 156,811) | | |
净亏损,归因于: | | | | | | | | | | | | | | | | | | | | | | |
母公司的股东
|
| | | | | | ($ | 1,985) | | | | | ($ | 5,593) | | | | | ($ | 156,852) | | |
可归因于以下原因的全面损失总额: | | | | | | | | | | | | | | | | | | | | | | |
母公司的股东
|
| | | | | | ($ | 1,836) | | | | | ($ | 4,995) | | | | | ($ | 156,811) | | |
Loss per share (in dollars)
|
| |
6(22)
|
| | | | | | | | | | | | | | | | | | |
Basic loss per share
|
| | | | | | ($ | 0.01) | | | | | ($ | 0.02) | | | | | ($ | 0.52) | | |
Diluted loss per share
|
| | | | | | ($ | 0.01) | | | | | ($ | 0.02) | | | | | ($ | 0.52) | | |
| | | | | |
母公司所有者应占权益
|
| | ||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
Capital surplus
|
| | | | | | | |
Other equity interest
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
Notes
|
| |
Common
stock |
| |
Additional
paid-in capital |
| |
Employee
stock options |
| |
Accumulated
deficit |
| |
Exchange
differences arising on translation of foreign operations |
| |
Credit risks
changes in financial instrument- Preference shares |
| |
Treasury
shares |
| |
Total
|
| ||||||||||||||||||||||||
Year 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2019
|
| | | | | | $ | 30,000 | | | | | $ | — | | | | | $ | 355 | | | | | ($ | 51,223) | | | | | ($ | 241) | | | | | $ | — | | | | | $ | — | | | | | ($ | 21,109) | | |
Net loss for 2019
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,985) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,985) | | |
2019年其他综合(亏损)收入
|
| |
6(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25) | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 149 | | |
综合(亏损)总收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,010) | | | | | | 174 | | | | | | — | | | | | | — | | | | | | (1,836) | | |
基于股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 394 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 394 | | |
行使员工股票期权
|
| |
6(10)
|
| | | | 1,356 | | | | | | 109 | | | | | | (109) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,356 | | |
Balance at December 31, 2019
|
| | | | | | $ | 31,356 | | | | | $ | 109 | | | | | $ | 640 | | | | | ($ | 53,233) | | | | | ($ | 67) | | | | | $ | — | | | | | $ | — | | | | | ($ | 21,195) | | |
Year 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | | | | $ | 31,356 | | | | | $ | 109 | | | | | $ | 640 | | | | | ($ | 53,233) | | | | | ($ | 67) | | | | | $ | — | | | | | $ | — | | | | | ($ | 21,195) | | |
Net loss for 2020
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,593) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,593) | | |
2020年其他综合(亏损)收入
|
| |
6(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (36) | | | | | | 634 | | | | | | — | | | | | | — | | | | | | 598 | | |
综合(亏损)总收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,629) | | | | | | 634 | | | | | | — | | | | | | — | | | | | | (4,995) | | |
基于股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 336 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 336 | | |
行使员工股票期权
|
| |
6(10)
|
| | | | 111 | | | | | | 30 | | | | | | (30) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111 | | |
购买库藏股
|
| |
6(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | (10,000) | | |
库存股退役
|
| | | | | | | (1,627) | | | | | | (14) | | | | | | — | | | | | | (8,359) | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | |
Balance at December 31, 2020
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 946 | | | | | ($ | 67,221) | | | | | $ | 567 | | | | | $ | — | | | | | $ | — | | | | | ($ | 35,743) | | |
Year 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2021
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 946 | | | | | ($ | 67,221) | | | | | $ | 567 | | | | | $ | — | | | | | $ | — | | | | | ($ | 35,743) | | |
Net loss for 2021
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,852) | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,852) | | |
2021年其他综合(亏损)收入
|
| |
6(6)(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (24) | | | | | | 123 | | | | | | (58) | | | | | | — | | | | | | 41 | | |
综合(亏损)总收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (156,876) | | | | | | 123 | | | | | | (58) | | | | | | — | | | | | | (156,811) | | |
基于股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 1,782 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,782 | | |
行使员工股票期权
|
| |
6(10)
|
| | | | 312 | | | | | | 183 | | | | | | (165) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 330 | | |
Balance at December 31, 2021
|
| | | | | | $ | 30,152 | | | | | $ | 308 | | | | | $ | 2,563 | | | | | ($ | 224,097) | | | | | $ | 690 | | | | | ($ | 58) | | | | | $ | — | | | | | ($ | 190,442) | | |
| | | | | |
Year ended December 31
|
| |||||||||||||||
| | |
Notes
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | | | | |
Loss before tax
|
| | | | | | ($ | 1,738) | | | | | ($ | 5,208) | | | | | ($ | 156,435) | | |
Adjustments
|
| | | | | | | | | | | | | | | | | | | | | |
对账利润(亏损)的调整
|
| | | | | | | | | | | | | | | | | | | | | |
Depreciation expense
|
| |
6(3)(4)(19)
|
| | | | 328 | | | | | | 456 | | | | | | 598 | | |
Amortisation expense
|
| |
6(5)(19)
|
| | | | 66 | | | | | | 36 | | | | | | 47 | | |
Interest income
|
| |
6(15)
|
| | | | (158) | | | | | | (243) | | | | | | (131) | | |
Interest expense
|
| |
6(18)
|
| | | | 5 | | | | | | 9 | | | | | | 9 | | |
按公允价值计入利润的金融负债净亏损
or loss |
| |
6(6)(17)
|
| | | | 936 | | | | | | 2,022 | | | | | | 150,745 | | |
员工股票期权成本
|
| |
6(10)
|
| | | | 394 | | | | | | 336 | | | | | | 1,782 | | |
经营性资产和负债变动
|
| | | | | | | | | | | | | | | | | | | | | |
营运资产变动
|
| | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | | | | (3,378) | | | | | | 861 | | | | | | (1,059) | | |
Other receivables
|
| | | | | | | — | | | | | | (8) | | | | | | 7 | | |
其他应收账款 - 关联方
|
| | | | | | | (75) | | | | | | 99 | | | | | | 16 | | |
Inventories
|
| | | | | | | (35) | | | | | | 8 | | | | | | — | | |
Other current assets
|
| | | | | | | (201) | | | | | | 113 | | | | | | (78) | | |
经营负债变动
|
| | | | | | | | | | | | | | | | | | | | | |
当前合同负债
|
| | | | | | | 1,740 | | | | | | 2,164 | | | | | | 4,108 | | |
Accounts payable
|
| | | | | | | 160 | | | | | | (167) | | | | | | — | | |
Other payables
|
| | | | | | | 1,045 | | | | | | 1,336 | | | | | | 1,653 | | |
其他Oracle Payables - 关联方
|
| | | | | | | 29 | | | | | | (95) | | | | | | (11) | | |
Current provisions
|
| | | | | | | — | | | | | | 465 | | | | | | 586 | | |
其他流动负债
|
| | | | | | | (339) | | | | | | 35 | | | | | | 255 | | |
固定福利负债净额,非流动
|
| | | | | | | (1) | | | | | | (2) | | | | | | — | | |
运营产生的现金(流出)流入
|
| | | | | | | (1,222) | | | | | | 2,217 | | | | | | 2,092 | | |
Interest received
|
| | | | | | | 145 | | | | | | 257 | | | | | | 129 | | |
Interest paid
|
| | | | | | | (5) | | | | | | (9) | | | | | | (9) | | |
Income tax paid
|
| | | | | | | (172) | | | | | | (272) | | | | | | (664) | | |
经营活动的净现金流(用于)
|
| | | | | | | (1,254) | | | | | | 2,193 | | | | | | 1,548 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | | | | |
以摊销成本收购金融资产
|
| | | | | | | (8,657) | | | | | | (1,517) | | | | | | — | | |
以摊销成本出售金融资产的收益
|
| | | | | | | 1,140 | | | | | | 9,696 | | | | | | — | | |
购置房产、厂房和设备
|
| |
6(3)
|
| | | | (194) | | | | | | (215) | | | | | | (154) | | |
无形资产收购
|
| |
6(5)
|
| | | | (42) | | | | | | (77) | | | | | | (32) | | |
支付的保证金增加
|
| | | | | | | (15) | | | | | | (47) | | | | | | (27) | | |
投资活动的净现金流(用于)
|
| | | | | | | (7,768) | | | | | | 7,840 | | | | | | (213) | | |
融资活动的现金流 | | | | | | | | | | | | | | | | | | | | | | |
按公允价值计入损益的金融负债收益
|
| |
6(6)(23)
|
| | | | 25,000 | | | | | | 50,000 | | | | | | — | | |
偿还租赁负债本金部分
|
| |
6(4)(23)
|
| | | | (193) | | | | | | (305) | | | | | | (393) | | |
行使员工股票期权
|
| | | | | | | 1,356 | | | | | | 111 | | | | | | 330 | | |
支付收购库藏股的费用
|
| |
6(11)
|
| | | | — | | | | | | (10,000) | | | | | | — | | |
融资活动产生(用于)的净现金流
|
| | | | | | | 26,163 | | | | | | 39,806 | | | | | | (63) | | |
汇率变动对现金和现金等价物的影响
|
| | | | | | | 283 | | | | | | 896 | | | | | | 163 | | |
现金和现金等价物净增长
|
| | | | | | | 17,424 | | | | | | 50,735 | | | | | | 1,435 | | |
年初的现金和现金等价物
|
| | | | | | | 10,859 | | | | | | 28,283 | | | | | | 79,018 | | |
年终现金和现金等价物
|
| | | | | | $ | 28,283 | | | | | $ | 79,018 | | | | | $ | 80,453 | | |
新标准、新解释和新修订
|
| |
Effective date by IASB
|
|
国际财务报告准则9、国际会计准则39、国际财务报告准则7、国际财务报告准则4和国际财务报告准则16《利率基准改革-第二阶段》修正案 | | | January 1, 2021 | |
对IFRS 4的修正,‘延长适用IFRS 9的临时豁免’ | | | January 1, 2021 | |
《国际财务报告准则第16号修正案:2021年6月30日以后与新冠肺炎相关的租金优惠》 | | | April 1, 2021 | |
新标准、新解释和新修订
|
| |
Effective date by IASB
|
|
对《国际财务报告准则第10号》和《国际会计准则第28号》的修订,《投资者与其联营或合资企业之间出售或出资资产》 | | |
To be determined by
IASB
|
|
国际财务报告准则2018年 - 2020年年度改进 | | | January 1, 2022 | |
对《国际财务报告准则3》的修订,《概念框架参考》 | | | January 1, 2022 | |
对《国际会计准则》第16号“财产、厂房和设备:预期用途前的收益”的修正 | | | January 1, 2022 | |
对《国际会计准则》第37号《繁重合同 --履行合同的成本》的修正 | | | January 1, 2022 | |
对《国际会计准则》第1号《流动或非流动负债分类》的修订 | | | January 1, 2023 | |
对《国际会计准则》第1号《会计政策披露》的修订 | | | January 1, 2023 | |
对《国际会计准则8》《会计估计定义》的修正 | | | January 1, 2023 | |
对《国际会计准则》第12号《所得税》的修正 | | | January 1, 2023 | |
| | | | | | | | |
Ownership (%)
|
| ||||||
Name of investor
|
| |
Name of
subsidiary |
| |
Main business
Activities |
| |
December 31,
2020 |
| |
December 31,
2021 |
| |||
The Company | | |
Perfect Mobile Corp. (Taiwan)
|
| |
移动应用程序的设计、开发、营销和销售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Corp. (USA)
|
| |
移动应用程序的营销和销售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Corp. (Japan)
|
| |
移动应用程序的营销和销售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Corp. (Shanghai)
|
| |
移动应用程序的营销和销售
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Perfect Mobile Corp.(B.V.I.)
|
| |
投资活动
|
| |
100%
|
| | | | 100% | | |
The Company | | |
Beauty Corp.
|
| |
用于业务组合
通过SPAC交易的目的, please refer to Note 11 for details. |
| |
Not applicable.
|
| | | | 100% | | |
The Company | | |
Fashion Corp.
|
| |
用于业务组合
通过SPAC交易的目的, please refer to Note 11 for details. |
| |
Not applicable.
|
| | | | 100% | | |
Perfect Mobile Corp.(B.V.I.)
|
| |
完美移动有限公司。(香港)
|
| |
2019 and 2020: No operation
2021: Deregistered on May 21, 2021 |
| |
100%
|
| | | | 0% | | |
| 租赁改进 | | | 2~3 | | | 年(或租赁合同期的较短者) | |
| Machinery | | | 3 | | | years | |
| Office equipment | | | 5 | | | years | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Petty cash
|
| | | $ | 1 | | | | | $ | 1 | | |
Checking accounts
|
| | | | 7,866 | | | | | | 1,882 | | |
Demand deposits
|
| | | | 56,315 | | | | | | 38,591 | | |
Time deposits
|
| | | | 14,800 | | | | | | 39,800 | | |
Others
|
| | | | 36 | | | | | | 179 | | |
| | | | $ | 79,018 | | | | | $ | 80,453 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Accounts receivable
|
| | | $ | 5,509 | | | | | $ | 6,568 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Not past due
|
| | | $ | 4,980 | | | | | $ | 5,773 | | |
Up to 30 days
|
| | | | 290 | | | | | | 508 | | |
31 to 90 days
|
| | | | 140 | | | | | | 121 | | |
91 to 180 days
|
| | | | 90 | | | | | | 138 | | |
Over 181 days
|
| | | | 9 | | | | | | 28 | | |
| | | | $ | 5,509 | | | | | $ | 6,568 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
equipment |
| |
Total
|
| ||||||||||||
At January 1 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 365 | | | | | $ | 377 | | | | | $ | 20 | | | | | $ | 762 | | |
累计折旧
|
| | | | (228) | | | | | | (159) | | | | | | (10) | | | | | | (397) | | |
| | | | $ | 137 | | | | | $ | 218 | | | | | $ | 10 | | | | | $ | 365 | | |
Opening net book amount
|
| | | $ | 137 | | | | | $ | 218 | | | | | $ | 10 | | | | | $ | 365 | | |
Additions
|
| | | | 86 | | | | | | 125 | | | | | | 4 | | | | | | 215 | | |
Cost of disposals
|
| | | | — | | | | | | (68) | | | | | | — | | | | | | (68) | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
equipment |
| |
Total
|
| ||||||||||||
处置累计折旧
|
| | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
Depreciation expense
|
| | | | (54) | | | | | | (92) | | | | | | (4) | | | | | | (150) | | |
净汇兑差额
|
| | | | 8 | | | | | | 13 | | | | | | 1 | | | | | | 22 | | |
Closing net book amount
|
| | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
At December 31 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 473 | | | | | $ | 457 | | | | | $ | 24 | | | | | $ | 954 | | |
累计折旧
|
| | | | (296) | | | | | | (193) | | | | | | (13) | | | | | | (502) | | |
| | | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
|
| | |
2021
|
| |||||||||||||||||||||
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
equipment |
| |
Total
|
| ||||||||||||
At January 1 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 473 | | | | | $ | 457 | | | | | $ | 24 | | | | | $ | 954 | | |
累计折旧
|
| | | | (296) | | | | | | (193) | | | | | | (13) | | | | | | (502) | | |
| | | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
Opening net book amount
|
| | | $ | 177 | | | | | $ | 264 | | | | | $ | 11 | | | | | $ | 452 | | |
Additions
|
| | | | 34 | | | | | | 97 | | | | | | 23 | | | | | | 154 | | |
Cost of disposals
|
| | | | (6) | | | | | | (12) | | | | | | — | | | | | | (18) | | |
处置累计折旧
|
| | | | 6 | | | | | | 12 | | | | | | — | | | | | | 18 | | |
Depreciation expense
|
| | | | (93) | | | | | | (110) | | | | | | (6) | | | | | | (209) | | |
净汇兑差额
|
| | | | 5 | | | | | | 5 | | | | | | — | | | | | | 10 | | |
Closing net book amount
|
| | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
At December 31 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 516 | | | | | $ | 552 | | | | | $ | 48 | | | | | $ | 1,116 | | |
累计折旧
|
| | | | (393) | | | | | | (296) | | | | | | (20) | | | | | | (709) | | |
| | | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
| | |
2020
|
| |||||||||||||||
| | |
Buildings
|
| |
Business
vehicles |
| |
Total
|
| |||||||||
At January 1 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 540 | | | | | $ | — | | | | | $ | 540 | | |
累计折旧
|
| | | | (133) | | | | | | — | | | | | | (133) | | |
| | | | $ | 407 | | | | | $ | — | | | | | $ | 407 | | |
Opening net book amount
|
| | | $ | 407 | | | | | $ | — | | | | | $ | 407 | | |
Additions
|
| | | | 201 | | | | | | — | | | | | | 201 | | |
Depreciation expense
|
| | | | (306) | | | | | | — | | | | | | (306) | | |
净汇兑差额
|
| | | | 17 | | | | | | — | | | | | | 17 | | |
Closing net book amount
|
| | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 776 | | | | | $ | — | | | | | $ | 776 | | |
累计折旧
|
| | | | (457) | | | | | | — | | | | | | (457) | | |
| | | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
| | |
2021
|
| |||||||||||||||
| | |
Buildings
|
| |
Business
vehicles |
| |
Total
|
| |||||||||
At January 1 | | | | | |||||||||||||||
Cost
|
| | | $ | 776 | | | | | $ | — | | | | | $ | 776 | | |
累计折旧
|
| | | | (457) | | | | | | — | | | | | | (457) | | |
| | | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
Opening net book amount
|
| | | $ | 319 | | | | | $ | — | | | | | $ | 319 | | |
Additions
|
| | | | 530 | | | | | | 148 | | | | | | 678 | | |
Cost of derecognition
|
| | | | (432) | | | | | | — | | | | | | (432) | | |
取消确认累计折旧
|
| | | | 432 | | | | | | — | | | | | | 432 | | |
Depreciation expense
|
| | | | (339) | | | | | | (50) | | | | | | (389) | | |
净汇兑差额
|
| | | | 11 | | | | | | 1 | | | | | | 12 | | |
Closing net book amount
|
| | | $ | 521 | | | | | $ | 99 | | | | | $ | 620 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 898 | | | | | $ | 149 | | | | | $ | 1,047 | | |
累计折旧
|
| | | | (377) | | | | | | (50) | | | | | | (427) | | |
| | | | $ | 521 | | | | | $ | 99 | | | | | $ | 620 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
租赁总负债
|
| | | $ | 340 | | | | | $ | 638 | | |
减去:当期部分(显示为‘当期租赁负债’)
|
| | | | (225) | | | | | | (449) | | |
| | | | $ | 115 | | | | | $ | 189 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
影响损益的事项 | | | | | | | | | | | | | | | | | | | |
租赁负债利息支出
|
| | | $ | 5 | | | | | $ | 9 | | | | | $ | 9 | | |
短期租赁合同费用
|
| | | | 124 | | | | | | 292 | | | | | | 391 | | |
| | | | $ | 129 | | | | | $ | 301 | | | | | $ | 400 | | |
| | |
2020
|
| |||||||||||||||
| | |
Software
|
| |
Other intangible
assets |
| |
Total
|
| |||||||||
At January 1 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 186 | | | | | $ | 3,177 | | | | | $ | 3,363 | | |
累计摊销
|
| | | | (120) | | | | | | (3,177) | | | | | | (3,297) | | |
| | | | $ | 66 | | | | | $ | — | | | | | $ | 66 | | |
Opening net book amount
|
| | | $ | 66 | | | | | $ | — | | | | | $ | 66 | | |
Additions
|
| | | | — | | | | | | 77 | | | | | | 77 | | |
Amortisation charge
|
| | | | (36) | | | | | | — | | | | | | (36) | | |
净汇兑差额
|
| | | | 3 | | | | | | 3 | | | | | | 6 | | |
Closing net book amount
|
| | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 196 | | | | | $ | 3,257 | | | | | $ | 3,453 | | |
累计摊销
|
| | | | (163) | | | | | | (3,177) | | | | | | (3,340) | | |
| | | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
| | |
2021
|
| |||||||||||||||
| | |
Software
|
| |
Other intangible
assets |
| |
Total
|
| |||||||||
At January 1 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 196 | | | | | $ | 3,257 | | | | | $ | 3,453 | | |
累计摊销
|
| | | | (163) | | | | | | (3,177) | | | | | | (3,340) | | |
| | | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
Opening net book amount
|
| | | $ | 33 | | | | | $ | 80 | | | | | $ | 113 | | |
Additions
|
| | | | 32 | | | | | | — | | | | | | 32 | | |
Cost of disposals
|
| | | | (153) | | | | | | (3,177) | | | | | | (3,330) | | |
处置累计摊销
|
| | | | 153 | | | | | | 3,177 | | | | | | 3,330 | | |
Amortisation charge
|
| | | | (20) | | | | | | (27) | | | | | | (47) | | |
净汇兑差额
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
Closing net book amount
|
| | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
At December 31 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 78 | | | | | $ | 82 | | | | | $ | 160 | | |
累计摊销
|
| | | | (33) | | | | | | (27) | | | | | | (60) | | |
| | | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
研发费用
|
| | | $ | 51 | | | | | $ | 36 | | | | | $ | 47 | | |
一般和行政费用
|
| | | | 15 | | | | | | — | | | | | | — | | |
| | | | $ | 66 | | | | | $ | 36 | | | | | $ | 47 | | |
| | |
December 31,
2020 |
| |
December 31,
2021 |
| ||||||
Non-current items: | | | | | | | | | | | | | |
通过损益按公允价值指定的金融负债 | | | | | | | | | | | | | |
优先股负债
|
| | | $ | 105,469 | | | | | $ | 105,469 | | |
新增:估值调整
|
| | | | 2,958 | | | | | | 153,761 | | |
| | | | $ | 108,427 | | | | | $ | 259,230 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
在损益中确认的净亏损 | | | | | | | | | | | | | | | | | | | |
通过损益按公允价值指定的金融负债
|
| | | | | | | | | | | | | | | | | | |
优先股负债
|
| | | ($ | 936) | | | | | ($ | 2,022) | | | | | ($ | 150,745) | | |
在其他综合收益中确认的净亏损 | | | | | | | | | | | | | | | | | | | |
通过损益按公允价值指定的金融负债
|
| | | | | | | | | | | | | | | | | | |
优先股负债
|
| | | $ | — | | | | | $ | — | | | | | ($ | 58) | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Employee bonus
|
| | | $ | 2,859 | | | | | $ | 3,766 | | |
Payroll
|
| | | | 1,637 | | | | | | 1,934 | | |
Promotional fees
|
| | | | 854 | | | | | | 851 | | |
专业服务费
|
| | | | 643 | | | | | | 1,358 | | |
Sales VAT payables
|
| | | | 452 | | | | | | 225 | | |
邮电费
|
| | | | 186 | | | | | | 178 | | |
Others
|
| | | | 333 | | | | | | 394 | | |
| | | | $ | 6,964 | | | | | $ | 8,706 | | |
| | |
2020
|
| |
2021
|
| ||||||
| | |
Warranty
|
| |
Warranty
|
| ||||||
At January 1
|
| | | $ | — | | | | | $ | 480 | | |
追加拨备
|
| | | | 780 | | | | | | 734 | | |
Used during the year
|
| | | | (315) | | | | | | (148) | | |
净汇兑差额
|
| | | | 15 | | | | | | (8) | | |
At December 31
|
| | | $ | 480 | | | | | $ | 1,058 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Current
|
| | | $ | 480 | | | | | $ | 1,058 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
固定福利债务现值
|
| | | ($ | 84) | | | | | ($ | 113) | | |
Fair value of plan assets
|
| | | | 7 | | | | | | 9 | | |
净固定收益负债
|
| | | ($ | 77) | | | | | ($ | 104) | | |
| | |
2020
|
| |||||||||||||||
| | |
Present value
of defined benefit obligations |
| |
Fair value of
plan assets |
| |
Net defined
benefit liability |
| |||||||||
At January 1
|
| | | ($ | 45) | | | | | $ | 4 | | | | | ($ | 41) | | |
Current service cost
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
| | | | | (46) | | | | | | 4 | | | | | | (42) | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
人口统计假设的变化
|
| | | | (14) | | | | | | — | | | | | | (14) | | |
财务假设的变化
|
| | | | (10) | | | | | | — | | | | | | (10) | | |
体验调整
|
| | | | (12) | | | | | | — | | | | | | (12) | | |
| | | | | (36) | | | | | | — | | | | | | (36) | | |
养老基金缴费
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
净汇兑差额
|
| | | | (2) | | | | | | 1 | | | | | | (1) | | |
Balance at December 31
|
| | | ($ | 84) | | | | | $ | 7 | | | | | ($ | 77) | | |
| | |
2021
|
| |||||||||||||||
| | |
Present value
of defined benefit obligations |
| |
Fair value of
plan assets |
| |
Net defined
benefit liability |
| |||||||||
At January 1
|
| | | ($ | 84) | | | | | $ | 7 | | | | | ($ | 77) | | |
Current service cost
|
| | | | (2) | | | | | | — | | | | | | (2) | | |
| | | | | (86) | | | | | | 7 | | | | | | (79) | | |
Remeasurements: | | | | | | | | | | | | | | | | | | | |
人口统计假设的变化
|
| | | | (8) | | | | | | — | | | | | | (8) | | |
财务假设的变化
|
| | | | 16 | | | | | | — | | | | | | 16 | | |
体验调整
|
| | | | (32) | | | | | | — | | | | | | (32) | | |
| | | | | (24) | | | | | | — | | | | | | (24) | | |
养老基金缴费
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
净汇兑差额
|
| | | | (3) | | | | | | — | | | | | | (3) | | |
Balance at December 31
|
| | | ($ | 113) | | | | | $ | 9 | | | | | ($ | 104) | | |
| | |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| ||||||
Discount rate
|
| | | | 0.45% | | | | | | 1.00% | | |
未来加薪
|
| | | | 3.00% | | | | | | 3.00% | | |
| | |
Discount rate
|
| |
Future salary
increases |
| ||||||||||||||||||
| | |
Increase
0.25% |
| |
Decrease
0.25% |
| |
Increase
0.25% |
| |
Decrease
0.25% |
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
对固定收益债务现值的影响
|
| | | ($ | 5) | | | | | $ | 6 | | | | | $ | 6 | | | | | ($ | 5) | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
对固定收益债务现值的影响
|
| | | ($ | 7) | | | | | $ | 7 | | | | | $ | 7 | | | | | ($ | 7) | | |
|
Within 1 year
|
| | | $ | — | | |
|
1-5 year(s)
|
| | | | — | | |
|
Over 5 years
|
| | | | 146 | | |
| | | | | $ | 146 | | |
Type of arrangement
|
| |
Grant
date |
| |
Quantity
granted (units in thousands) |
| |
Contract
period |
| |
Vesting
conditions |
|
Employee stock options
|
| | 2015.9.1 | | | 15,540 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2016.10.1 | | | 3,229 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2018.7.31 | | | 11,575 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2019.1.15 | | | 1,112 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2019.5.1 | | | 8,970 | | |
Five years
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2021.4.19 | | | 1,197 | | |
Four years and one month
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2021.5.1 | | | 5,021 | | |
Five years
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
Employee stock options
|
| | 2021.11.18 | | | 2,170 | | |
Five years
|
| |
2 years’ service: exercise 50%
3 years’ service: exercise 75%
4 years’ service: exercise 100%
|
|
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||
| | |
No. of options
(units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| |
No. of options
(units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| |
No. of options
(units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| ||||||||||||||||||
截至1月1日的未偿还期权
|
| | | | 28,703 | | | | | $ | 0.10 | | | | | | 24,550 | | | | | $ | 0.17 | | | | | | 23,046 | | | | | $ | 0.18 | | |
Options granted
|
| | | | 10,082 | | | | | | 0.28 | | | | | | — | | | | | | — | | | | | | 8,388 | | | | | | 0.27 | | |
Options forfeited
|
| | | | (673) | | | | | | 0.14 | | | | | | (399) | | | | | | 0.17 | | | | | | (1,681) | | | | | | 0.22 | | |
Options exercised
|
| | | | (13,562) | | | | | | 0.10 | | | | | | (1,105) | | | | | | 0.10 | | | | | | (3,124) | | | | | | 0.10 | | |
12月31日未偿还的期权
|
| | | | 24,550 | | | | | | 0.17 | | | | | | 23,046 | | | | | | 0.18 | | | | | | 26,629 | | | | | | 0.21 | | |
12月31日可行使的期权
|
| | | | 3,024 | | | | | | | | | | | | 7,881 | | | | | | | | | | | | 26,629 | | | | | | | | |
Type of arrangement
|
| |
Grant date
|
| |
Stock
price (in dollars) |
| |
Exercise
price (in dollars) |
| |
Expected
price volatility |
| |
Expected
option life |
| |
Expected
dividends |
| |
Risk-free
interest rate |
| |
Fair value
per unit (in dollars) |
| ||||||||||||||||||||||||
Employee stock options
|
| | | | 2015.9.1 | | | | | $ | 0.0564 | | | | | $ | 0.1000 | | | | | | 42.03% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 1.11% | | | | | $ | 0.0080 | | |
Employee stock options
|
| | | | 2016.10.1 | | | | | | 0.1297 | | | | | | 0.1000 | | | | | | 42.25% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 0.93% | | | | | | 0.0530 | | |
Employee stock options
|
| | | | 2018.7.31 | | | | | | 0.1386 | | | | | | 0.1000 | | | | | | 40.34% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.79% | | | | | | 0.0620 | | |
Employee stock options
|
| | | | 2019.1.15 | | | | | | 0.1777 | | | | | | 0.1000 | | | | | | 39.29% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.52% | | | | | | 0.0947 | | |
Employee stock options
|
| | | | 2019.5.1 | | | | | | 0.1777 | | | | | | 0.3000 | | | | | | 39.31% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 2.29% | | | | | | 0.0295 | | |
Employee stock options
|
| | | | 2021.4.19 | | | | | | 0.1691 | | | | | | 0.1000 | | | | | | 39.64% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 0.45% | | | | | | 0.0828 | | |
Employee stock options
|
| | | | 2021.5.1 | | | | | | 0.1689 | | | | | | 0.3000 | | | | | | 39.16% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 0.58% | | | | | | 0.0228 | | |
Employee stock options
|
| | | | 2021.11.18 | | | | | | 0.8931 | | | | | | 0.3000 | | | | | | 53.27% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 1.05% | | | | | | 0.6397 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Equity settled
|
| | | $ | 394 | | | | | $ | 336 | | | | | $ | 1,782 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
At January 1
|
| | | | 300,000 | | | | | | 313,562 | | | | | | 298,397 | | |
行使员工股票期权
|
| | | | 13,562 | | | | | | 1,105 | | | | | | 3,124 | | |
Shares retired
|
| | | | — | | | | | | (16,270) | | | | | | — | | |
At December 31
|
| | | | 313,562 | | | | | | 298,397 | | | | | | 301,521 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
与客户的合同收入
|
| | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
2019
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 12,282 | | | | | $ | 2,677 | | | | | $ | 2,245 | | | | | $ | 5,726 | | | | | $ | 22,930 | | |
收入确认时间 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | $ | 7,210 | | | | | $ | 888 | | | | | $ | 607 | | | | | $ | 3,590 | | | | | $ | 12,295 | | |
Over time
|
| | | | 5,072 | | | | | | 1,789 | | | | | | 1,638 | | | | | | 2,136 | | | | | | 10,635 | | |
| | | | $ | 12,282 | | | | | $ | 2,677 | | | | | $ | 2,245 | | | | | $ | 5,726 | | | | | $ | 22,930 | | |
2020
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 14,965 | | | | | $ | 3,236 | | | | | $ | 3,219 | | | | | $ | 8,453 | | | | | $ | 29,873 | | |
收入确认时间 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | $ | 5,711 | | | | | $ | 961 | | | | | $ | 1,102 | | | | | $ | 2,955 | | | | | $ | 10,729 | | |
Over time
|
| | | | 9,254 | | | | | | 2,275 | | | | | | 2,117 | | | | | | 5,498 | | | | | | 19,144 | | |
| | | | $ | 14,965 | | | | | $ | 3,236 | | | | | $ | 3,219 | | | | | $ | 8,453 | | | | | $ | 29,873 | | |
2021
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 20,173 | | | | | $ | 4,520 | | | | | $ | 3,206 | | | | | $ | 12,861 | | | | | $ | 40,760 | | |
收入确认时间 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At a point in time
|
| | | $ | 5,114 | | | | | $ | 676 | | | | | $ | 771 | | | | | $ | 2,331 | | | | | $ | 8,892 | | |
Over time
|
| | | | 15,059 | | | | | | 3,844 | | | | | | 2,435 | | | | | | 10,530 | | | | | | 31,868 | | |
| | | | $ | 20,173 | | | | | $ | 4,520 | | | | | $ | 3,206 | | | | | $ | 12,861 | | | | | $ | 40,760 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Licensing
|
| | | $ | 11,766 | | | | | $ | 10,679 | | | | | $ | 8,857 | | |
AR/AI云解决方案和订阅
|
| | | | 9,440 | | | | | | 17,402 | | | | | | 29,470 | | |
Advertisement
|
| | | | 1,195 | | | | | | 1,742 | | | | | | 2,398 | | |
Others (Note 1)
|
| | | | 529 | | | | | | 50 | | | | | | 35 | | |
Total
|
| | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
合同责任: | | | | | | | | | | | | | |
Advance sales receipts
|
| | | $ | 4,844 | | | | | $ | 9,021 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
已确认的收入包含在合同中
期初负债余额 Advance sales receipts |
| | | $ | 740 | | | | | $ | 2,518 | | | | | $ | 4,782 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
银行存款利息收入
|
| | | $ | 86 | | | | | $ | 126 | | | | | $ | 131 | | |
按摊销成本计算的金融资产利息收入
|
| | | | 72 | | | | | | 117 | | | | | | — | | |
| | | | $ | 158 | | | | | $ | 243 | | | | | $ | 131 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
政府补贴
|
| | | $ | 659 | | | | | $ | 178 | | | | | $ | 21 | | |
Others
|
| | | | 32 | | | | | | 13 | | | | | | 97 | | |
| | | | $ | 691 | | | | | $ | 191 | | | | | $ | 118 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
汇兑损失
|
| | | ($ | 237) | | | | | ($ | 770) | | | | | ($ | 893) | | |
按公允价值计入损益的金融负债损失
|
| | | | (936) | | | | | | (2,022) | | | | | | (150,745) | | |
| | | | ($ | 1,173) | | | | | ($ | 2,792) | | | | | ($ | 151,638) | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
利息支出 - 租赁负债
|
| | | $ | 5 | | | | | $ | 9 | | | | | $ | 9 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Cost of goods sold
|
| | | $ | 279 | | | | | $ | 11 | | | | | $ | 2 | | |
员工福利支出
|
| | | | 15,312 | | | | | | 18,039 | | | | | | 23,472 | | |
Promotional fees
|
| | | | 2,539 | | | | | | 6,511 | | | | | | 10,841 | | |
服务提供费用
|
| | | | 1,352 | | | | | | 2,548 | | | | | | 4,286 | | |
专业服务费
|
| | | | 2,777 | | | | | | 2,482 | | | | | | 3,753 | | |
Warranty cost
|
| | | | — | | | | | | 780 | | | | | | 734 | | |
使用权资产折旧
|
| | | | 211 | | | | | | 306 | | | | | | 389 | | |
财产、厂房和设备折旧
|
| | | | 117 | | | | | | 150 | | | | | | 209 | | |
无形资产摊销
|
| | | | 66 | | | | | | 36 | | | | | | 47 | | |
Others
|
| | | | 1,686 | | | | | | 1,851 | | | | | | 2,064 | | |
总运营成本和运营费用
|
| | | $ | 24,339 | | | | | $ | 32,714 | | | | | $ | 45,797 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Wages and salaries
|
| | | $ | 12,888 | | | | | $ | 15,698 | | | | | $ | 19,328 | | |
员工保险费
|
| | | | 633 | | | | | | 1,105 | | | | | | 1,218 | | |
Pension costs
|
| | | | 394 | | | | | | 480 | | | | | | 613 | | |
Employee stock options
|
| | | | 394 | | | | | | 336 | | | | | | 1,782 | | |
其他人员费用
|
| | | | 1,003 | | | | | | 420 | | | | | | 531 | | |
| | | | $ | 15,312 | | | | | $ | 18,039 | | | | | $ | 23,472 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Current tax: | | | | | | | | | | | | | | | | | | | |
当期确认的当期税费
period |
| | | $ | 590 | | | | | $ | 371 | | | | | $ | 300 | | |
上一年度所得税少(高)估
|
| | | | 1 | | | | | | (50) | | | | | | 9 | | |
Total current tax
|
| | | | 591 | | | | | | 321 | | | | | | 309 | | |
Deferred income tax: | | | | | | | | | | | | | | | | | | | |
暂时性差异的产生和逆转
|
| | | | (42) | | | | | | (86) | | | | | | (47) | | |
Taxable losses
|
| | | | (302) | | | | | | 150 | | | | | | 155 | | |
递延所得税总额
|
| | | | (344) | | | | | | 64 | | | | | | 108 | | |
Income tax expense
|
| | | $ | 247 | | | | | $ | 385 | | | | | $ | 417 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
按税前利润(亏损)和法定税率计算的税金(注1)
|
| | | $ | 392 | | | | | ($ | 418) | | | | | ($ | 1,132) | | |
税收条例不允许的项目的影响
|
| | | | 51 | | | | | | 208 | | | | | | 32 | | |
不可抵扣的离岸所得税的影响
|
| | | | 387 | | | | | | 193 | | | | | | 110 | | |
税收条例规定的免税收入
|
| | | | (12) | | | | | | (14) | | | | | | — | | |
暂时性差异未确认为递延所得税资产
|
| | | | (31) | | | | | | 150 | | | | | | 497 | | |
上一年度所得税少(高)估
|
| | | | 1 | | | | | | (50) | | | | | | 9 | | |
未确认为递延所得税资产的应税损失
|
| | | | 144 | | | | | | 173 | | | | | | 893 | | |
递延所得税资产变现评估变更
|
| | | | (1,016) | | | | | | (136) | | | | | | — | | |
美国子公司注册地以外的其他州的影响
|
| | | | 117 | | | | | | 31 | | | | | | 7 | | |
日本暂缴税抵消所得税的影响
|
| | | | — | | | | | | (5) | | | | | | — | | |
Others
|
| | | | 214 | | | | | | 253 | | | | | | 1 | | |
Income tax expense
|
| | | $ | 247 | | | | | $ | 385 | | | | | $ | 417 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
January 1
|
| |
Recognized in
profit or loss |
| |
Net exchange
differences |
| |
December 31
|
| ||||||||||||
递延所得税资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
– Temporary differences: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealised expenses
|
| | | $ | 36 | | | | | $ | 70 | | | | | $ | 4 | | | | | $ | 110 | | |
未实现汇兑损失
|
| | | | — | | | | | | 14 | | | | | | — | | | | | | 14 | | |
Others
|
| | | | 8 | | | | | | 1 | | | | | | 1 | | | | | | 10 | | |
– Taxable losses
|
| | | | 303 | | | | | | (150) | | | | | | 12 | | | | | | 165 | | |
| | | | | 347 | | | | | | (65) | | | | | | 17 | | | | | | 299 | | |
递延所得税负债: | | | | | | | | | | | | | | | | | | | | | | | | | |
– Unrealised exchange gain
|
| | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | |
| | | | $ | 346 | | | | | ($ | 64) | | | | | $ | 17 | | | | | $ | 299 | | |
| | |
2021
|
| |||||||||||||||||||||
| | |
January 1
|
| |
Recognized in
profit or loss |
| |
Net exchange
differences |
| |
December 31
|
| ||||||||||||
递延所得税资产: | | | | | | | | | | | | | | | | | | | | | | | | | |
– Temporary differences: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealised expenses
|
| | | $ | 110 | | | | | $ | 63 | | | | | ($ | 15) | | | | | $ | 158 | | |
未实现汇兑损失
|
| | | | 14 | | | | | | (15) | | | | | | (1) | | | | | | (2) | | |
Others
|
| | | | 10 | | | | | | (1) | | | | | | — | | | | | | 9 | | |
– Taxable losses
|
| | | | 165 | | | | | | (155) | | | | | | (10) | | | | | | — | | |
| | | | $ | 299 | | | | | ($ | 108) | | | | | ($ | 26) | | | | | $ | 165 | | |
| | |
December 31, 2020
|
| ||||||||||||||||||
Year incurred
|
| |
Amount filed/
已评估 |
| |
Unused amount
|
| |
Unrecognized deferred
income tax assets |
| |
Expiry year
|
| |||||||||
2015
|
| | | $ | 7,164 | | | | | $ | 5,417 | | | | | $ | 5,417 | | | | 2025 | |
2016
|
| | | | 7,794 | | | | | | 6,142 | | | | | | 5,901 | | | | 2021~2036 | |
2017
|
| | | | 5,572 | | | | | | 5,572 | | | | | | 5,522 | | | | 2022~2037 | |
2018
|
| | | | 7,678 | | | | | | 7,678 | | | | | | 7,522 | | | |
2027~no expiration
|
|
2019
|
| | | | 918 | | | | | | 918 | | | | | | 918 | | | | 2024~2029 | |
2020
|
| | | | 868 | | | | | | 868 | | | | | | 868 | | | | 2030 | |
| | | | $ | 29,994 | | | | | $ | 26,595 | | | | | $ | 26,148 | | | | | |
| | |
December 31, 2021
|
| ||||||||||||||||||
Year incurred
|
| |
Amount filed/
已评估 |
| |
Unused amount
|
| |
Unrecognized deferred
income tax assets |
| |
Expiry year
|
| |||||||||
2015
|
| | | $ | 7,164 | | | | | $ | 4,930 | | | | | $ | 4,930 | | | | 2025 | |
2016
|
| | | | 7,794 | | | | | | 5,328 | | | | | | 5,328 | | | | 2022~2036 | |
2017
|
| | | | 5,572 | | | | | | 5,522 | | | | | | 5,522 | | | | 2022~2037 | |
2018
|
| | | | 7,678 | | | | | | 7,522 | | | | | | 7,522 | | | |
2027~no expiration
|
|
2019
|
| | | | 918 | | | | | | 918 | | | | | | 918 | | | | 2024~2029 | |
2020
|
| | | | 1,024 | | | | | | 1,024 | | | | | | 1,024 | | | | 2030 | |
2021
|
| | | | 3,586 | | | | | | 3,586 | | | | | | 3,586 | | | | no expiration | |
| | | | $ | 33,736 | | | | | $ | 28,831 | | | | | $ | 28,831 | | | | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
可扣除的暂时性差异
|
| | | $ | 813 | | | | | $ | 2,400 | | |
| | |
Year ended December 31, 2019
|
| |||||||||||||||
| | |
Amount after tax
|
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Losses
per share (in dollars) |
| |||||||||
每股基本亏损 | | | | | | | | | | | | | | | | | | | |
可归因于普通的损失
母公司的股东 |
| | | ($ | 1,985) | | | | | | 301,503 | | | | | ($ | 0.01) | | |
每股摊薄亏损 | | | | | | | | | | | | | | | | | | | |
本集团普通股股东应占亏损加上所有稀释性潜在普通股的假设转换
|
| | | ($ | 1,985) | | | | | | 301,503 | | | | | ($ | 0.01) | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||
| | |
Amount after tax
|
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Losses
per share (in dollars) |
| |||||||||
每股基本亏损 | | | | | | | | | | | | | | | | | | | |
可归因于普通的损失
母公司的股东 |
| | | ($ | 5,593) | | | | | | 313,106 | | | | | ($ | 0.02) | | |
每股摊薄亏损 | | | | | | | | | | | | | | | | | | | |
本集团普通股股东应占亏损加上所有稀释性潜在普通股的假设转换
|
| | | ($ | 5,593) | | | | | | 313,106 | | | | | ($ | 0.02) | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||
| | |
Amount after tax
|
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Losses
per share (in dollars) |
| |||||||||
每股基本亏损 | | | | | | | | | | | | | | | | | | | |
可归因于普通的损失
母公司的股东 |
| | | ($ | 156,852) | | | | | | 299,165 | | | | | ($ | 0.52) | | |
每股摊薄亏损 | | | | | | | | | | | | | | | | | | | |
本集团普通股股东应占亏损加上所有稀释性潜在普通股的假设转换
|
| | | ($ | 156,852) | | | | | | 299,165 | | | | | ($ | 0.52) | | |
| | |
2019
|
| |||||||||||||||
| | |
Financial liabilities
at fair value through profit or loss |
| |
租赁负债(包括
current portion) |
| |
融资负债
activities-gross |
| |||||||||
January 1
|
| | | $ | 30,469 | | | | | $ | 83 | | | | | $ | 30,552 | | |
Changes in cash flow from
financing activities |
| | | | 25,000 | | | | | | (193) | | | | | | 24,807 | | |
净汇兑差额
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
公允价值损益变动
|
| | | | 936 | | | | | | — | | | | | | 936 | | |
Changes in other non-cash
items – additions |
| | | | — | | | | | | 523 | | | | | | 523 | | |
December 31
|
| | | $ | 56,405 | | | | | $ | 426 | | | | | $ | 56,831 | | |
| | |
2020
|
| |||||||||||||||
| | |
Financial liabilities
at fair value through profit or loss |
| |
租赁负债(包括
current portion) |
| |
融资负债
activities-gross |
| |||||||||
January 1
|
| | | $ | 56,405 | | | | | $ | 426 | | | | | $ | 56,831 | | |
Changes in cash flow from
financing activities |
| | | | 50,000 | | | | | | (305) | | | | | | 49,695 | | |
净汇兑差额
|
| | | | — | | | | | | 18 | | | | | | 18 | | |
公允价值损益变动
|
| | | | 2,022 | | | | | | — | | | | | | 2,022 | | |
Changes in other non-cash
items – additions |
| | | | — | | | | | | 201 | | | | | | 201 | | |
December 31
|
| | | $ | 108,427 | | | | | $ | 340 | | | | | $ | 108,767 | | |
| | |
2021
|
| |||||||||||||||
| | |
Financial liabilities
at fair value through profit or loss |
| |
租赁负债(包括
current portion) |
| |
融资负债
activities-gross |
| |||||||||
January 1
|
| | | $ | 108,427 | | | | | $ | 340 | | | | | $ | 108,767 | | |
Changes in cash flow from
financing activities |
| | | | — | | | | | | (393) | | | | | | (393) | | |
净汇兑差额
|
| | | | — | | | | | | 13 | | | | | | 13 | | |
公允价值损益变动
|
| | | | 150,745 | | | | | | — | | | | | | 150,745 | | |
公允价值通过其他全面收益的变化
|
| | | | 58 | | | | | | — | | | | | | 58 | | |
Changes in other non-cash
items – additions |
| | | | — | | | | | | 678 | | | | | | 678 | | |
December 31
|
| | | $ | 259,230 | | | | | $ | 638 | | | | | $ | 259,868 | | |
Names of related parties
|
| |
与集团的关系
|
|
CyberLink Corp.(CyberLink) | | | 其他关联方(对报告主体有重大影响) | |
CyberLink Inc.(CyberLink-日本) | | | 其他关联方(Cyberlink的子公司) | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
Service revenue: | | | | | | | | | | | | | | | | | | | |
CyberLink
|
| | | $ | 7 | | | | | $ | 27 | | | | | $ | 35 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
CyberLink
|
| | | $ | 15 | | | | | $ | — | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
CyberLink
|
| | | $ | 58 | | | | | $ | 44 | | |
CyberLink-Japan
|
| | | | 27 | | | | | | 29 | | |
| | | | $ | 85 | | | | | $ | 73 | | |
| | |
Description
|
| |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink
|
| |
Management service fee
|
| | | $ | 268 | | | | | $ | 157 | | | | | $ | 128 | | |
CyberLink-Japan
|
| |
Management service fee
|
| | | | 83 | | | | | | — | | | | | | — | | |
Other related parties
|
| |
Management service fee
|
| | | | 10 | | | | | | — | | | | | | — | | |
| | | | | | | $ | 361 | | | | | $ | 157 | | | | | $ | 128 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink-Japan
|
| | | $ | — | | | | | $ | 91 | | | | | $ | 99 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink
|
| | | $ | 391 | | | | | $ | — | | | | | $ | 530 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
租赁总负债
|
| | | $ | 108 | | | | | $ | 429 | | |
减去:当期部分(显示为‘当期租赁负债’)
|
| | | | (108) | | | | | | (268) | | |
| | | | $ | — | | | | | $ | 161 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
CyberLink
|
| | | $ | 4 | | | | | $ | 4 | | | | | $ | 4 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
工资和其他短期员工福利
|
| | | $ | 1,598 | | | | | $ | 1,691 | | | | | $ | 1,711 | | |
Share-based payment
|
| | | | 101 | | | | | | 83 | | | | | | 314 | | |
离职后福利
|
| | | | 13 | | | | | | 11 | | | | | | 12 | | |
| | | | $ | 1,712 | | | | | $ | 1,785 | | | | | $ | 2,037 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Total liabilities
|
| | | $ | 121,979 | | | | | $ | 279,346 | | |
Total equity
|
| | | ($ | 35,743) | | | | | ($ | 190,442) | | |
Gearing ratio
|
| | | | (3.41) | | | | | | (1.47) | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
Financial assets | | | | | | | | | | | | | |
摊销成本的金融资产
|
| | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 79,018 | | | | | $ | 80,453 | | |
Accounts receivable
|
| | | | 5,509 | | | | | | 6,568 | | |
其他应收账款(含关联方)
|
| | | | 25 | | | | | | 6 | | |
支付保证金
|
| | | | 106 | | | | | | 135 | | |
| | | | $ | 84,658 | | | | | $ | 87,162 | | |
| | |
December 31, 2020
|
| |
December 31, 2021
|
| ||||||
财务负债 | | | | | | | | | | | | | |
按公允价值计提损益的财务负债
|
| | | | | | | | | | | | |
通过损益按公允价值指定的金融负债
|
| | | $ | 108,427 | | | | | $ | 259,230 | | |
摊销成本的财务负债
|
| | | | | | | | | | | | |
其他应付款(含关联方)
|
| | | $ | 7,049 | | | | | $ | 8,779 | | |
收到保证金
|
| | | | 27 | | | | | | 28 | | |
| | | | $ | 7,076 | | | | | $ | 8,807 | | |
Lease liabilities
|
| | | $ | 340 | | | | | $ | 638 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 10,042 | | | | | | 28.48 | | | | | $ | 285,996 | | | | | $ | 10,042 | | | | | | 1% | | | | | $ | 100 | | |
HKD:NTD
|
| | | | 541 | | | | | | 3.67 | | | | | | 1,985 | | | | | | 70 | | | | | | 1% | | | | | | 1 | | |
EUR:NTD
|
| | | | 949 | | | | | | 35.02 | | | | | | 33,234 | | | | | | 1,167 | | | | | | 1% | | | | | | 12 | | |
RMB:NTD
|
| | | | 3,548 | | | | | | 4.38 | | | | | | 15,540 | | | | | | 546 | | | | | | 1% | | | | | | 5 | | |
JPY:NTD
|
| | | | 184,537 | | | | | | 0.28 | | | | | | 51,670 | | | | | | 1,814 | | | | | | 1% | | | | | | 18 | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:JPY
|
| | | | 122 | | | | | | 103.08 | | | | | | 12,576 | | | | | | 122 | | | | | | 1% | | | | | | 1 | | |
USD:RMB
|
| | | | 54 | | | | | | 6.51 | | | | | | 352 | | | | | | 54 | | | | | | 1% | | | | | | 1 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 13,774 | | | | | | 27.68 | | | | | $ | 381,264 | | | | | $ | 13,774 | | | | | | 1% | | | | | $ | 138 | | |
EUR:NTD
|
| | | | 1,888 | | | | | | 31.32 | | | | | | 59,132 | | | | | | 2,136 | | | | | | 1% | | | | | | 21 | | |
JPY:NTD
|
| | | | 279,248 | | | | | | 0.24 | | | | | | 67,020 | | | | | | 2,421 | | | | | | 1% | | | | | | 24 | | |
财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:JPY
|
| | | | 248 | | | | | | 115.09 | | | | | | 28,542 | | | | | | 248 | | | | | | 1% | | | | | | 2 | | |
USD:RMB
|
| | | | 79 | | | | | | 6.37 | | | | | | 503 | | | | | | 79 | | | | | | 1% | | | | | | 1 | | |
非衍生金融负债:2020年12月31日
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| |||||||||
按公允价值计提损益的财务负债
|
| | | $ | — | | | | | $ | — | | | | | $ | 108,427 | | |
其他应付款(含关联方)
|
| | | | 7,049 | | | | | | — | | | | | | — | | |
Lease liabilities (Note)
|
| | | | 229 | | | | | | 116 | | | | | | — | | |
收到保证金
|
| | | | — | | | | | | 27 | | | | | | — | | |
非衍生金融负债:2021年12月31日
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| ||||||
按公允价值计提损益的财务负债
|
| | | $ | — | | | | | $ | 259,230 | | | |
$—
|
|
其他应付款(含关联方)
|
| | | | 8,779 | | | | | | — | | | |
—
|
|
Lease liabilities (Note)
|
| | | | 456 | | | | | | 190 | | | |
—
|
|
收到保证金
|
| | | | — | | | | | | 28 | | | |
—
|
|
December 31, 2020
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
经常性公允价值计量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允价值计提损益的财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 108,427 | | | | | $ | 108,427 | | |
December 31, 2021
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
经常性公允价值计量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允价值计提损益的财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 259,230 | | | | | $ | 259,230 | | |
| | |
2020
|
| |
2021
|
| ||||||
| | |
Compound instrument:
可转换优先选项 shares |
| |
Compound instrument:
可转换优先选项 shares |
| ||||||
At January 1
|
| | | $ | 56,405 | | | | | $ | 108,427 | | |
在损益中确认的损益 | | | | | | | | | | | | | |
记为营业外收入和费用
|
| | | | 2,022 | | | | | | 150,745 | | |
在其他全面收益中确认的损益 | | | | | | | | | | | | | |
通过
在金融工具中记录为信用风险变化
其他综合收益 |
| | | | — | | | | | | 58 | | |
Issued in the period
|
| | | | 50,000 | | | | | | — | | |
At December 31
|
| | | $ | 108,427 | | | | | $ | 259,230 | | |
| | |
Fair value at
December 31, 2020 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
复合仪器: | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | 108,427 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| | 缺乏适销性的折扣越高,公允价值越低 | |
| | |
Fair value at
December 31, 2021 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
复合仪器: | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | 259,230 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| |
缺乏适销性的折扣越高,公允价值越低
|
|
| | | | | | |
Income
approach |
| |
Weighted
average cost of capital |
| |
The higher the
weighted average cost of capital, the lower the fair value |
| ||
| | | | | | |
Income
approach |
| | Exit multiple | | | 退出倍数越高,公允价值越高 | |
| | | | | | | | | | | |
December 31, 2020
|
| |||||||||
| | | | | | | | | | | |
在损益中确认
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
财务负债 | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股
|
| |
缺乏适销性的折扣
|
| | | | ±1% | | | | | $ | 1,084 | | | | | ($ | 1,084) | | |
| | | | | | | | | | | |
December 31, 2021
|
| |||||||||
| | | | | | | | | | | |
在损益中确认
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
财务负债 | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股
|
| |
缺乏适销性的折扣
|
| | | | ±1% | | | | | $ | 2,738 | | | | | ($ | 2,763) | | |
| | | 加权平均资本成本 | | | | | ±1% | | | | | $ | 4,556 | | | | | ($ | 4,386) | | |
| | | Exit multiple | | | | | ±1% | | | | | $ | 1,212 | | | | | ($ | 1,212) | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
| | |
Revenue
|
| |
Revenue
|
| |
Revenue
|
| |||||||||
United States
|
| | | $ | 12,282 | | | | | $ | 14,965 | | | | | $ | 20,173 | | |
Japan
|
| | | | 2,677 | | | | | | 3,236 | | | | | | 4,520 | | |
France
|
| | | | 2,245 | | | | | | 3,219 | | | | | | 3,206 | | |
Others
|
| | | | 5,726 | | | | | | 8,453 | | | | | | 12,861 | | |
| | | | $ | 22,930 | | | | | $ | 29,873 | | | | | $ | 40,760 | | |
| | |
Year ended
December 31, 2019 |
| |
Year ended
December 31, 2020 |
| |
Year ended
December 31, 2021 |
| |||||||||
| | |
Revenue
|
| |
Revenue
|
| |
Revenue
|
| |||||||||
Client A
|
| | | $ | 3,566 | | | | | $ | 5,708 | | | | | $ | 5,869 | | |
Client B
|
| | | | 3,175 | | | | | | 393 | | | | | | 219 | | |
| | | | | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Assets
|
| |
Notes
|
| |
Amount
|
| |
Amount
|
| ||||||
Current assets | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| |
6(1)
|
| | | $ | 80,453 | | | | | $ | 82,773 | | |
当前合同资产
|
| | | | | | | — | | | | | | 1,964 | | |
应收账款
|
| |
6(2)
|
| | | | 6,568 | | | | | | 7,607 | | |
其他应收款
|
| | | | | | | 6 | | | | | | 28 | | |
其他应收账款 - 关联方
|
| |
7
|
| | | | — | | | | | | 2 | | |
当期所得税资产
|
| | | | | | | 63 | | | | | | 63 | | |
Inventories
|
| | | | | | | 88 | | | | | | 52 | | |
其他流动资产
|
| | | | | | | 299 | | | | | | 146 | | |
流动资产总额
|
| | | | | | | 87,477 | | | | | | 92,635 | | |
Non-current assets | | | | | | | | | | | | | | | | |
财产、厂房和设备
|
| |
6(3)
|
| | | | 407 | | | | | | 390 | | |
使用权资产
|
| |
6(4) and 7
|
| | | | 620 | | | | | | 431 | | |
无形资产
|
| |
6(5)
|
| | | | 100 | | | | | | 108 | | |
递延所得税资产
|
| | | | | | | 165 | | | | | | 139 | | |
支付保证金
|
| | | | | | | 135 | | | | | | 129 | | |
非流动资产合计
|
| | | | | | | 1,427 | | | | | | 1,197 | | |
Total assets
|
| | | | | | $ | 88,904 | | | | | $ | 93,832 | | |
| | | | | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Liabilities and Equity
|
| |
Notes
|
| |
Amount
|
| |
Amount
|
| ||||||
Current liabilities | | | | | | | | | | | | | | | | |
当前合同负债
|
| |
6(14)
|
| | | $ | 9,021 | | | | | $ | 10,418 | | |
Other payables
|
| |
6(7)
|
| | | | 8,706 | | | | | | 8,088 | | |
其他Oracle Payables - 关联方
|
| |
7
|
| | | | 73 | | | | | | 51 | | |
当期纳税义务
|
| | | | | | | 104 | | | | | | 133 | | |
现行拨备
|
| |
6(8)
|
| | | | 1,058 | | | | | | 1,495 | | |
流动租赁负债
|
| |
7
|
| | | | 449 | | | | | | 348 | | |
其他流动负债
|
| | | | | | | 384 | | | | | | 136 | | |
流动负债总额
|
| | | | | | | 19,795 | | | | | | 20,669 | | |
非流动负债 | | | | | | | | | | | | | | | | |
按公允价值计提损益的非流动金融负债
|
| |
6(6)
|
| | | | 259,230 | | | | | | 230,863 | | |
非流动租赁负债
|
| |
7
|
| | | | 189 | | | | | | 77 | | |
固定福利负债净额,非流动
|
| | | | | | | 104 | | | | | | 97 | | |
收到保证金
|
| | | | | | | 28 | | | | | | 26 | | |
非流动负债合计
|
| | | | | | | 259,551 | | | | | | 231,063 | | |
总负债
|
| | | | | | | 279,346 | | | | | | 251,732 | | |
Equity | | | | | | | | | | | | | | | | |
Capital stock | | | | | | | | | | | | | | | | |
Common stock
|
| |
6(11)
|
| | | | 30,152 | | | | | | 32,815 | | |
资本盈余
|
| |
6(12)
|
| | | | 2,871 | | | | | | 6,806 | | |
Retained earnings | | | | | | | | | | | | | | | | |
累计赤字
|
| |
6(13)
|
| | | | (224,097) | | | | | | (197,145) | | |
其他股权
|
| | | | | | | 632 | | | | | | (376) | | |
Total equity
|
| | | | | | | (190,442) | | | | | | (157,900) | | |
负债和权益合计
|
| | | | | | $ | 88,904 | | | | | $ | 93,832 | | |
| | | | | |
Six months ended June 30
|
| |||||||||
| | | | | |
2021
|
| |
2022
|
| ||||||
Items
|
| |
Notes
|
| |
Amount
|
| |
Amount
|
| ||||||
Revenue
|
| |
6(14) and 7
|
| | | $ | 17,288 | | | | | $ | 23,379 | | |
销售和服务成本
|
| |
6(9)(19)(20)
|
| | | | (2,594) | | | | | | (3,282) | | |
Gross profit
|
| | | | | | | 14,694 | | | | | | 20,097 | | |
运营费用
|
| |
6(4)(9)(19)(20) and 7
|
| | | | | | | | | | | | |
销售和营销费用
|
| | | | | | | (10,761) | | | | | | (12,087) | | |
一般和行政费用
|
| | | | | | | (1,133) | | | | | | (4,700) | | |
研发费用
|
| | | | | | | (4,184) | | | | | | (5,358) | | |
总运营费用
|
| | | | | | | (16,078) | | | | | | (22,145) | | |
Operating loss
|
| | | | | | | (1,384) | | | | | | (2,048) | | |
营业外收入和费用
|
| | | | | | | | | | | | | | | |
利息收入
|
| |
6(15)
|
| | | | 65 | | | | | | 178 | | |
Other income
|
| |
6(16)
|
| | | | 9 | | | | | | 11 | | |
其他得失
|
| |
6(6)(17)
|
| | | | (1,695) | | | | | | 28,977 | | |
Finance costs
|
| |
6(4)(18) and 7
|
| | | | (3) | | | | | | (5) | | |
营业外收支合计
|
| | | | | | | (1,624) | | | | | | 29,161 | | |
所得税前收入(亏损)
|
| | | | | | | (3,008) | | | | | | 27,113 | | |
所得税费用
|
| |
6(21)
|
| | | | (137) | | | | | | (161) | | |
Net (loss) income
|
| | | | | | ($ | 3,145) | | | | | $ | 26,952 | | |
其他综合收益(亏损) | | | | | | | | | | | | | | | | |
不会重新分类为损益的其他全面亏损的组成部分
|
| | | | | | | | | | | | | | | |
金融工具 - 优先股信用风险变化
|
| |
6(6)
|
| | | $ | — | | | | | ($ | 7) | | |
将重新分类为损益的其他全面收益(亏损)的组成部分
|
| | | | | | | | | | | | | | | |
对外业务翻译产生的汇兑差额
|
| | | | | | | 107 | | | | | | (1,001) | | |
其他综合收益(亏损),净额
|
| | | | | | $ | 107 | | | | | ($ | 1,008) | | |
综合(亏损)收入总额
|
| | | | | | ($ | 3,038) | | | | | $ | 25,944 | | |
净(亏损)收入,归因于: | | | | | | | | | | | | | | | | |
母公司的股东
|
| | | | | | ($ | 3,145) | | | | | $ | 26,952 | | |
可归因于的综合(亏损)收入总额: | | | | | | | | | | | | | | | | |
母公司的股东
|
| | | | | | ($ | 3,038) | | | | | $ | 25,944 | | |
(亏损)每股收益
|
| |
6(22)
|
| | | | | | | | | | | | |
每股基本(亏损)收益
|
| | | | | | ($ | 0.011) | | | | | $ | 0.083 | | |
每股摊薄亏损
|
| | | | | | ($ | 0.011) | | | | | ($ | 0.003) | | |
| | | | | |
母公司所有者应占权益
|
| | ||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
Capital surplus
|
| | | | | | | |
Other equity interest
|
| | | | | | | ||||||||||||||||||
| | |
Notes
|
| |
Common
stock |
| |
Additional
paid-in capital |
| |
Employee
stock options |
| |
Accumulated
deficit |
| |
Exchange
differences arising on translation of foreign operations |
| |
Credit risks
changes in financial instrument- Preference shares |
| |
Total
|
| |||||||||||||||||||||
Year 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2021
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 946 | | | | | ($ | 67,221) | | | | | $ | 567 | | | | | $ | — | | | | | ($ | 35,743) | | |
该期间的净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,145) | | | | | | — | | | | | | — | | | | | | (3,145) | | |
其他综合收益
period |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107 | | | | | | — | | | | | | 107 | | |
综合(亏损)收入总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,145) | | | | | | 107 | | | | | | — | | | | | | (3,038) | | |
基于股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 86 | | | | | | — | | | | | | — | | | | | | — | | | | | | 86 | | |
Balance at June 30, 2021
|
| | | | | | $ | 29,840 | | | | | $ | 125 | | | | | $ | 1,032 | | | | | ($ | 70,366) | | | | | $ | 674 | | | | | $ | — | | | | | ($ | 38,695) | | |
Year 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2022
|
| | | | | | $ | 30,152 | | | | | $ | 308 | | | | | $ | 2,563 | | | | | ($ | 224,097) | | | | | $ | 690 | | | | | ($ | 58) | | | | | ($ | 190,442) | | |
该期间的净收入
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,952 | | | | | | — | | | | | | — | | | | | | 26,952 | | |
本期其他全面亏损
|
| |
6(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,001) | | | | | | (7) | | | | | | (1,008) | | |
综合收益(亏损)合计
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,952 | | | | | | (1,001) | | | | | | (7) | | | | | | 25,944 | | |
基于股份的支付交易
|
| |
6(10)
|
| | | | — | | | | | | — | | | | | | 1,006 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,006 | | |
行使员工股票期权
|
| |
6(10)
|
| | | | 2,663 | | | | | | 5,447 | | | | | | (2,518) | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,592 | | |
Balance at June 30, 2022
|
| | | | | | $ | 32,815 | | | | | $ | 5,755 | | | | | $ | 1,051 | | | | | ($ | 197,145) | | | | | ($ | 311) | | | | | ($ | 65) | | | | | ($ | 157,900) | | |
| | | | | |
Six months ended June 30
|
| |||||||||
| | |
Notes
|
| |
2021
|
| |
2022
|
| ||||||
经营活动的现金流 | | | | | | | | | | | | | | | | |
(亏损)税前利润
|
| | | | | | ($ | 3,008) | | | | | $ | 27,113 | | |
Adjustments
|
| | | | | | | | | | | | | | | |
调整以调节(亏损)利润
|
| | | | | | | | | | | | | | | |
折旧费用
|
| |
6(3)(4)(19)
|
| | | | 285 | | | | | | 357 | | |
摊销费用
|
| |
6(5)(19)
|
| | | | 24 | | | | | | 31 | | |
利息收入
|
| |
6(15)
|
| | | | (65) | | | | | | (178) | | |
利息支出
|
| |
6(4)(18)
|
| | | | 3 | | | | | | 5 | | |
按公允价值计入损益的金融负债净亏损(收益)
|
| |
6(6)(17)
|
| | | | 1,129 | | | | | | (28,374) | | |
员工股票期权成本
|
| |
6(10)(20)
|
| | | | 86 | | | | | | 1,006 | | |
经营性资产和负债变动
|
| | | | | | | | | | | | | | | |
营运资产变动
|
| | | | | | | | | | | | | | | |
应收账款
|
| | | | | | | 1,505 | | | | | | (1,283) | | |
合同资产
|
| | | | | | | — | | | | | | (2,038) | | |
其他应收款
|
| | | | | | | 7 | | | | | | (3) | | |
其他应收账款 - 关联方
|
| | | | | | | 15 | | | | | | (2) | | |
Inventories
|
| | | | | | | — | | | | | | 36 | | |
其他流动资产
|
| | | | | | | (56) | | | | | | 145 | | |
经营负债变动
|
| | | | | | | | | | | | | | | |
当前合同负债
|
| | | | | | | 3,272 | | | | | | 1,973 | | |
Other payables
|
| | | | | | | (509) | | | | | | (137) | | |
其他Oracle Payables - 关联方
|
| | | | | | | 37 | | | | | | (15) | | |
其他流动负债
|
| | | | | | | (16) | | | | | | (215) | | |
现行拨备
|
| | | | | | | 387 | | | | | | 529 | | |
固定福利负债净额,非流动
|
| | | | | | | — | | | | | | 1 | | |
运营产生的现金流入(流出)
|
| | | | | | | 3,096 | | | | | | (1,049) | | |
收到利息
|
| | | | | | | 62 | | | | | | 159 | | |
Interest paid
|
| | | | | | | (3) | | | | | | (5) | | |
Income tax paid
|
| | | | | | | (361) | | | | | | (111) | | |
来自(用于)经营活动的净现金流
|
| | | | | | | 2,794 | | | | | | (1,006) | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| |
6(3)
|
| | | | (67) | | | | | | (137) | | |
无形资产收购
|
| |
6(5)
|
| | | | — | | | | | | (46) | | |
增加已支付的保证金
|
| | | | | | | (19) | | | | | | — | | |
用于投资活动的净现金流
|
| | | | | | | (86) | | | | | | (183) | | |
融资活动的现金流 | | | | | | | | | | | | | | | | |
偿还租赁债务本金部分
|
| |
6(4)(23)
|
| | | | (218) | | | | | | (255) | | |
行使员工股票期权
|
| |
6(10)
|
| | | | — | | | | | | 5,592 | | |
融资活动的现金流量净额(用于)
|
| | | | | | | (218) | | | | | | 5,337 | | |
汇率变动对现金和现金等价物的影响
|
| | | | | | | 226 | | | | | | (1,828) | | |
现金和现金等价物净增长
|
| | | | | | | 2,716 | | | | | | 2,320 | | |
期初现金及现金等价物
|
| | | | | | | 79,018 | | | | | | 80,453 | | |
期末现金和现金等价物
|
| | | | | | $ | 81,734 | | | | | $ | 82,773 | | |
新标准、新解释和新修订
|
| |
Effective date by IASB
|
|
对《国际财务报告准则3》的修订,《概念框架参考》 | | |
January 1, 2022
|
|
对《国际会计准则》第16号“财产、厂房和设备:预期用途前的收益”的修正
|
| |
January 1, 2022
|
|
对《国际会计准则第37号》《繁重的合同和履行合同的成本》的修正 | | |
January 1, 2022
|
|
Annual improvements to IFRS Standards 2018 – 2020 | | |
January 1, 2022
|
|
新标准、新解释和新修订
|
| |
Effective date by IASB
|
|
对《国际财务报告准则第10号》和《国际会计准则第28号》的修订,《投资者与其联营或合资企业之间出售或出资资产》 | | |
To be determined by
IASB |
|
对《国际会计准则》第1号《流动或非流动负债分类》的修订 | | |
January 1, 2023
|
|
对《国际会计准则》第1号《会计政策披露》的修订 | | |
January 1, 2023
|
|
对《国际会计准则》第8号《会计估计定义》的修正 | | |
January 1, 2023
|
|
对《国际会计准则》第12号的修订,《与单一交易产生的资产和负债有关的递延税金》 | | |
January 1, 2023
|
|
| | | | | | | | |
Ownership (%)
|
| |||
Name of investor
|
| |
Name of subsidiary
|
| |
Main business activities
|
| |
December 31,
2021 |
| |
June 30,
2022 |
|
The Company | | |
Perfect Mobile Corp.
(Taiwan) |
| |
Design, development,
marketing and sales of mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Corp. (USA)
|
| |
Marketing and sales of
mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Corp. (Japan)
|
| |
Marketing and sales of
mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Corp. (Shanghai)
|
| |
Marketing and sales of
mobile applications |
| |
100%
|
| |
100%
|
|
The Company | | |
Perfect Mobile Corp.(B.V.I.)
|
| |
Investment activities
|
| |
100%
|
| |
100%
|
|
The Company | | |
Beauty Corp.
|
| |
For business combination
通过SPAC交易的目的 |
| |
100%
|
| |
100%
|
|
The Company | | |
Fashion Corp.
|
| |
For business combination
通过SPAC交易的目的 |
| |
100%
|
| |
100%
|
|
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Petty cash
|
| | | $ | 1 | | | | | $ | 1 | | |
支票账户
|
| | | | 1,882 | | | | | | 688 | | |
活期存款
|
| | | | 38,591 | | | | | | 29,075 | | |
Time deposits
|
| | | | 39,800 | | | | | | 52,800 | | |
Others
|
| | | | 179 | | | | | | 209 | | |
| | | | $ | 80,453 | | | | | $ | 82,773 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
应收账款
|
| | | $ | 6,568 | | | | | $ | 7,607 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Not past due
|
| | | $ | 5,773 | | | | | $ | 5,291 | | |
Up to 30 days
|
| | | | 508 | | | | | | 240 | | |
31 to 90 days
|
| | | | 121 | | | | | | 1,448 | | |
91 to 180 days
|
| | | | 138 | | | | | | 569 | | |
Over 181 days
|
| | | | 28 | | | | | | 59 | | |
| | | | $ | 6,568 | | | | | $ | 7,607 | | |
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
Equipment |
| |
Total
|
| ||||||||||||
At December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 516 | | | | | $ | 552 | | | | | $ | 48 | | | | | $ | 1,116 | | |
累计折旧
|
| | | | (393) | | | | | | (296) | | | | | | (20) | | | | | | (709) | | |
| | | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
At January 1, 2022
|
| | | $ | 123 | | | | | $ | 256 | | | | | $ | 28 | | | | | $ | 407 | | |
Additions
|
| | | | 37 | | | | | | 100 | | | | | | — | | | | | | 137 | | |
折旧费用
|
| | | | (61) | | | | | | (61) | | | | | | (5) | | | | | | (127) | | |
净汇兑差额
|
| | | | (7) | | | | | | (19) | | | | | | (1) | | | | | | (27) | | |
期末账面金额
|
| | | $ | 92 | | | | | $ | 276 | | | | | $ | 22 | | | | | $ | 390 | | |
| | |
Leasehold
Improvements |
| |
Machinery
|
| |
Office
Equipment |
| |
Total
|
| ||||||||||||
At June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 517 | | | | | $ | 610 | | | | | $ | 46 | | | | | $ | 1,173 | | |
累计折旧
|
| | | | (425) | | | | | | (334) | | | | | | (24) | | | | | | (783) | | |
| | | | $ | 92 | | | | | $ | 276 | | | | | $ | 22 | | | | | $ | 390 | | |
|
| | |
December 31, 2021
|
| |
Year ended
December 31, 2021 |
| |
June 30, 2022
|
| |
Six months ended
June 30, 2022 |
| ||||||||||||
| | |
Carrying amount
|
| |
Depreciation charge
|
| |
Carrying amount
|
| |
Depreciation charge
|
| ||||||||||||
Buildings
|
| | | $ | 521 | | | | | $ | 339 | | | | | $ | 304 | | | | | $ | 187 | | |
商务车辆
|
| | | | 99 | | | | | | 50 | | | | | | 127 | | | | | | 43 | | |
| | | | $ | 620 | | | | | $ | 389 | | | | | $ | 431 | | | | | $ | 230 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
影响损益的事项 | | | | | | | | | | | | | |
租赁负债利息支出
|
| | | $ | 3 | | | | | $ | 5 | | |
短期租赁合同费用
|
| | | | 185 | | | | | | 198 | | |
| | | | $ | 188 | | | | | $ | 203 | | |
| | |
Software
|
| |
Other intangible
assets |
| |
Total
|
| |||||||||
At December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 78 | | | | | $ | 82 | | | | | $ | 160 | | |
累计摊销
|
| | | | (33) | | | | | | (27) | | | | | | (60) | | |
| | | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
At January 1, 2022
|
| | | $ | 45 | | | | | $ | 55 | | | | | $ | 100 | | |
Additions
|
| | | | 46 | | | | | | — | | | | | | 46 | | |
摊销费用
|
| | | | (18) | | | | | | (13) | | | | | | (31) | | |
净汇兑差额
|
| | | | (4) | | | | | | (3) | | | | | | (7) | | |
期末账面金额
|
| | | $ | 69 | | | | | $ | 39 | | | | | $ | 108 | | |
At June 30, 2022 | | | | | | | | | | | | | | | | | | | |
Cost
|
| | | $ | 117 | | | | | $ | 77 | | | | | $ | 194 | | |
累计摊销
|
| | | | (48) | | | | | | (38) | | | | | | (86) | | |
| | | | $ | 69 | | | | | $ | 39 | | | | | $ | 108 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
研发费用
|
| | | $ | 24 | | | | | $ | 31 | | |
Items
|
| |
December 31,
2021 |
| |
June 30,
2022 |
| ||||||
Non-current items: | | | | | | | | | | | | | |
通过损益按公允价值指定的金融负债
|
| | | ||||||||||
优先股负债
|
| | | $ | 105,469 | | | | | $ | 105,469 | | |
新增:估值调整
|
| | | | 153,761 | | | | | | 125,394 | | |
| | | | $ | 259,230 | | | | | $ | 230,863 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
在损益中确认的净(亏损)收益 | | | | | | | | | | | | | |
按公允价值通过损益优先股负债指定的金融负债
|
| | | ($ | 1,129) | | | | | $ | 28,374 | | |
在其他全面收益中确认的净亏损 | | | | | | | | | | | | | |
按公允价值通过损益优先股负债指定的金融负债
|
| | | $ | — | | | | | ($ | 7) | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Employee bonus
|
| | | $ | 3,766 | | | | | $ | 4,027 | | |
Payroll
|
| | | | 1,934 | | | | | | 1,431 | | |
专业服务费
|
| | | | 1,358 | | | | | | 1,238 | | |
促销费
|
| | | | 851 | | | | | | 628 | | |
销售增值税应付款
|
| | | | 225 | | | | | | 193 | | |
邮电费
|
| | | | 178 | | | | | | 190 | | |
Others
|
| | | | 394 | | | | | | 381 | | |
| | | | $ | 8,706 | | | | | $ | 8,088 | | |
| | |
Warranty
|
| |||
At December 31, 2021
|
| | | $ | 1,058 | | |
额外拨备
|
| | | | 529 | | |
净汇兑差额
|
| | | | (92) | | |
At June 30, 2022
|
| | | $ | 1,495 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Current
|
| | | $ | 1,058 | | | | | $ | 1,495 | | |
Type of arrangement
|
| |
Grant date
|
| |
Quantity
granted (units in thousands) |
| |
Contract period
|
| |
Vesting conditions
|
|
员工股票期权
|
| | 2022.1.21 | | |
12,103
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
Type of arrangement
|
| |
Grant date
|
| |
Quantity
granted (units in thousands) |
| |
Contract period
|
| |
Vesting conditions
|
|
员工股票期权
|
| | 2018.7.31 | | |
11,575
|
| |
Four years and one month
|
| |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
员工股票期权
|
| | 2019.1.15 | | |
1,112
|
| |
Four years and one month
|
| |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
员工股票期权
|
| | 2019.5.1 | | |
8,970
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
员工股票期权
|
| | 2021.4.19 | | |
1,197
|
| |
Four years and one month
|
| |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
员工股票期权
|
| | 2021.5.1 | | |
5,021
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
员工股票期权
|
| | 2021.11.18 | | |
2,170
|
| | Five years | | |
2 years’ service: exercise 50%;
3 years’ service: exercise 75%;
4 years’ service: exercise 100%
|
|
| | |
2021
|
| |
2022
|
| ||||||||||||||||||
| | |
No. of
options (units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| |
No. of
options (units in thousands) |
| |
Weighted-
average exercise price (in dollars) |
| ||||||||||||
截至1月1日的未偿还期权
|
| | | | 23,046 | | | | | $ | 0.18 | | | | | | 26,629 | | | | | $ | 0.21 | | |
已授予期权
|
| | | | 4,981 | | | | | | 0.30 | | | | | | 12,103 | | | | | | 0.70 | | |
选项被取消
|
| | | | (383) | | | | | | 0.22 | | | | | | (241) | | | | | | 0.70 | | |
选项已行使
|
| | | | — | | | | | | — | | | | | | (26,629) | | | | | | 0.21 | | |
截至6月30日的未偿还期权
|
| | | | 27,644 | | | | | | 0.20 | | | | | | 11,862 | | | | | | 0.70 | | |
6月30日可行使的期权
|
| | | | 12,657 | | | | | | | | | | | | — | | | | | | | | |
Type of arrangement
|
| |
Grant date
|
| |
Stock
price (in dollars) |
| |
Exercise
price (in dollars) |
| |
Expected
price volatility |
| |
Expected
option life |
| |
Expected
dividends |
| |
Risk-free
interest rate |
| |
Fair value
per unit (in dollars) |
| |||||||||||||||||||||
员工股票期权
|
| | 2018.7.31 | | | | $ | 0.1386 | | | | | $ | 0.1000 | | | | | | 40.34% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.79% | | | | | $ | 0.0620 | | |
员工股票期权
|
| | 2019.1.15 | | | | | 0.1777 | | | | | | 0.1000 | | | | | | 39.29% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 2.52% | | | | | | 0.0947 | | |
员工股票期权
|
| | 2019.5.1 | | | | | 0.1777 | | | | | | 0.3000 | | | | | | 39.31% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 2.29% | | | | | | 0.0295 | | |
员工股票期权
|
| | 2021.4.19 | | | | | 0.1691 | | | | | | 0.1000 | | | | | | 39.64% | | | | | | 3.42 | | | | | | 0.00% | | | | | | 0.45% | | | | | | 0.0828 | | |
员工股票期权
|
| | 2021.5.1 | | | | | 0.1689 | | | | | | 0.3000 | | | | | | 39.16% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 0.58% | | | | | | 0.0228 | | |
员工股票期权
|
| | 2021.11.18 | | | | | 0.8931 | | | | | | 0.3000 | | | | | | 53.27% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 1.05% | | | | | | 0.6397 | | |
员工股票期权
|
| | 2022.1.21 | | | | | 0.9547 | | | | | | 0.7000 | | | | | | 53.75% | | | | | | 3.88 | | | | | | 0.00% | | | | | | 1.46% | | | | | | 0.4893 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
Equity settled
|
| | | $ | 86 | | | | | $ | 1,006 | | |
| | |
2022
|
| |||
At January 1
|
| | | | 301,521 | | |
行使员工股票期权
|
| | | | 26,629 | | |
At June 30
|
| | | | 328,150 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
与客户签订合同的收入
|
| | | $ | 17,288 | | | | | $ | 23,379 | | |
Six months ended June 30, 2021
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 7,948 | | | | | $ | 2,221 | | | | | $ | 1,464 | | | | | $ | 5,655 | | | | | $ | 17,288 | | |
收入确认时间
At a point in time |
| | | $ | 1,265 | | | | | $ | 417 | | | | | $ | 359 | | | | | $ | 1,130 | | | | | $ | 3,171 | | |
Over time
|
| | | | 6,683 | | | | | | 1,804 | | | | | | 1,105 | | | | | | 4,525 | | | | | | 14,117 | | |
| | | | $ | 7,948 | | | | | $ | 2,221 | | | | | $ | 1,464 | | | | | $ | 5,655 | | | | | $ | 17,288 | | |
Six months ended June 30, 2022
|
| |
United
States |
| |
Japan
|
| |
France
|
| |
Others
|
| |
Total
|
| |||||||||||||||
外部客户合同收入
|
| | | $ | 11,214 | | | | | $ | 2,659 | | | | | $ | 1,918 | | | | | $ | 7,588 | | | | | $ | 23,379 | | |
收入确认时间
At a point in time |
| | | $ | 1,593 | | | | | $ | 762 | | | | | $ | 569 | | | | | $ | 1,290 | | | | | $ | 4,214 | | |
Over time
|
| | | | 9,621 | | | | | | 1,897 | | | | | | 1,349 | | | | | | 6,298 | | | | | | 19,165 | | |
| | | | $ | 11,214 | | | | | $ | 2,659 | | | | | $ | 1,918 | | | | | $ | 7,588 | | | | | $ | 23,379 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Licensing
|
| | | $ | 3,155 | | | | | $ | 4,119 | | |
AR/AI云解决方案和订阅
|
| | | | 12,892 | | | | | | 18,184 | | |
广告
|
| | | | 1,225 | | | | | | 981 | | |
Others (Note 1)
|
| | | | 16 | | | | | | 95 | | |
Total
|
| | | $ | 17,288 | | | | | $ | 23,379 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Contract assets: | | | | ||||||||||
未开票应收账款
|
| | | $ | — | | | | | $ | 1,964 | | |
Contract liabilities: | | | | ||||||||||
预付销售收据
|
| | | $ | 9,021 | | | | | $ | 10,418 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
已确认的收入已计入合同负债余额
the beginning of the period |
| | | ||||||||||
预付销售收据
|
| | | $ | 3,819 | | | | | $ | 7,104 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
银行存款利息收入
|
| | | $ | 65 | | | | | $ | 178 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Other income
|
| | | $ | 9 | | | | | $ | 11 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
汇兑(亏损)收益
|
| | | ($ | 566) | | | | | $ | 603 | | |
(亏损)按公允价值通过利润计算的金融负债收益或
loss |
| | | | (1,129) | | | | | | 28,374 | | |
| | | | ($ | 1,695) | | | | | $ | 28,977 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
利息支出 - 租赁负债
|
| | | $ | 3 | | | | | $ | 5 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
销货成本
|
| | | $ | 2 | | | | | $ | 32 | | |
员工福利支出
|
| | | | 10,151 | | | | | | 13,949 | | |
专业服务费
|
| | | | 752 | | | | | | 3,689 | | |
促销费
|
| | | | 4,276 | | | | | | 3,359 | | |
服务提供费用
|
| | | | 1,827 | | | | | | 2,347 | | |
Warranty cost
|
| | | | 387 | | | | | | 529 | | |
使用权资产折旧
|
| | | | 183 | | | | | | 230 | | |
财产、厂房和设备折旧
|
| | | | 102 | | | | | | 127 | | |
无形资产摊销
|
| | | | 24 | | | | | | 31 | | |
Others
|
| | | | 968 | | | | | | 1,134 | | |
总运营成本和运营费用
|
| | | $ | 18,672 | | | | | $ | 25,427 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
工资和薪金
|
| | | $ | 9,002 | | | | | $ | 11,341 | | |
员工股票期权
|
| | | | 86 | | | | | | 1,006 | | |
员工保险费
|
| | | | 616 | | | | | | 709 | | |
Pension costs
|
| | | | 307 | | | | | | 351 | | |
其他人员费用
|
| | | | 140 | | | | | | 542 | | |
| | | | $ | 10,151 | | | | | $ | 13,949 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Current tax: | | | | | | | | | | | | | |
当期已确认的当期税费
|
| | | $ | 69 | | | | | $ | 161 | | |
当期税额合计
|
| | | | 69 | | | | | | 161 | | |
Deferred income tax: | | | | | | | | | | | | | |
Taxable losses
|
| | | | 68 | | | | | | — | | |
递延所得税总额
|
| | | | 68 | | | | | | — | | |
所得税费用
|
| | | $ | 137 | | | | | $ | 161 | | |
| | |
Six months ended June 30, 2021
|
| |||||||||||||||
| | |
Amount after
tax |
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Loss per
share (in dollars) |
| |||||||||
Basic loss per share | | | | | | | | | | | | | | | | | | | |
母公司普通股股东应占亏损
|
| | | ($ | 3,145) | | | | | | 298,397 | | | | | ($ | 0.011) | | |
Dilutive loss per share | | | | | | | | | | | | | | | | | | | |
本集团普通股股东应占亏损加上所有稀释性潜在普通股的假设转换
|
| | | ($ | 3,145) | | | | | | 298,397 | | | | | ($ | 0.011) | | |
| | |
Six months ended June 30, 2022
|
| |||||||||||||||
| | |
Amount after
tax |
| |
Weighted average
number of ordinary shares outstanding (share in thousands) |
| |
Earnings
(loss) per share (in dollars) |
| |||||||||
基本每股收益 | | | | | | | | | | | | | | | | | | | |
母公司普通股股东应占利润
|
| | | $ | 26,952 | | | | | | 324,747 | | | | | $ | 0.083 | | |
Dilutive loss per share | | | | | | | | | | | | | | | | | | | |
母公司普通股股东应占亏损
|
| | | | |||||||||||||||
假设转换所有稀释性潜在普通股
|
| | | | |||||||||||||||
可转换优先股
|
| | | | (28,374) | | | | | | 242,331 | | | | | | (0.12) | | |
本集团普通股股东应占亏损加上所有稀释性潜在普通股的假设转换
|
| | | ($ | 1,422) | | | | | | 567,078 | | | | | ($ | 0.003) | | |
| | |
Financial liabilities
at fair value through profit or loss |
| |
Lease liabilities
(including current portion) |
| |
Liabilities from
financing activities-gross |
| |||||||||
December 31, 2021
|
| | | $ | 259,230 | | | | | $ | 638 | | | | | $ | 259,868 | | |
融资活动的现金流变化
|
| | | | — | | | | | | (255) | | | | | | (255) | | |
净汇兑差额
|
| | | | — | | | | | | (37) | | | | | | (37) | | |
公允价值损益变动
|
| | | | (28,374) | | | | | | — | | | | | | (28,374) | | |
公允价值通过其他全面收益的变化
|
| | | | 7 | | | | | | — | | | | | | 7 | | |
其他非现金项目 - 增加的变化
|
| | | | — | | | | | | 79 | | | | | | 79 | | |
June 30, 2022
|
| | | $ | 230,863 | | | | | $ | 425 | | | | | $ | 231,288 | | |
Names of related parties
|
| |
与集团的关系
|
|
CyberLink Corp. (CyberLink) | | | 其他关联方(对报告主体有重大影响) | |
CyberLink Inc.(CyberLink-日本) | | | 其他关联方(Cyberlink的子公司) | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
Service revenue: | | | | | | | | | | | | | |
CyberLink
|
| | | $ | 16 | | | | | $ | 14 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
CyberLink
|
| | | $ | — | | | | | $ | 2 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
CyberLink
|
| | | $ | 44 | | | | | $ | 26 | | |
CyberLink-日本
|
| | | | 29 | | | | | | 25 | | |
| | | | $ | 73 | | | | | $ | 51 | | |
| | |
Description
|
| |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink
|
| |
Management service fee
|
| | | $ | 66 | | | | | $ | 47 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink-日本
|
| | | $ | 47 | | | | | $ | 48 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink
|
| | | $ | 429 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
租赁负债总额
|
| | | $ | 429 | | | | | $ | 275 | | |
减去:当期部分(显示为‘当期租赁负债’)
|
| | | | (268) | | | | | | (235) | | |
| | | | $ | 161 | | | | | $ | 40 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
CyberLink
|
| | | $ | 1 | | | | | $ | 3 | | |
| | |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2022 |
| ||||||
工资和其他短期员工福利
|
| | | $ | 944 | | | | | $ | 1,111 | | |
股份支付
|
| | | | 19 | | | | | | 155 | | |
离职后福利
|
| | | | 6 | | | | | | 6 | | |
| | | | $ | 969 | | | | | $ | 1,272 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
总负债
|
| | | $ | 279,346 | | | | | $ | 251,732 | | |
Total equity
|
| | | ($ | 190,442) | | | | | ($ | 157,900) | | |
Gearing ratio
|
| | | | (1.47) | | | | | | (1.59) | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
Financial assets | | | | | | | | | | | | | |
摊销成本的金融资产
|
| | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 80,453 | | | | | $ | 82,773 | | |
应收账款
|
| | | | 6,568 | | | | | | 7,607 | | |
其他应收账款(含
|
| | | | | | | | | | | | |
(br}关联方)
|
| | | | 6 | | | | | | 30 | | |
支付保证金
|
| | | | 135 | | | | | | 129 | | |
| | | | $ | 87,162 | | | | | $ | 90,539 | | |
| | |
December 31, 2021
|
| |
June 30, 2022
|
| ||||||
财务负债 | | | | | | | | | | | | | |
按公允价值计提损益的财务负债
|
| | | | | | | | | | | | |
按公允价值通过损益指定的金融负债
|
| | | $ | 259,230 | | | | | $ | 230,863 | | |
摊销成本的财务负债
|
| | | | | | | | | | | | |
其他应付款(含关联方)
|
| | | $ | 8,779 | | | | | $ | 8,139 | | |
收到保证金
|
| | | | 28 | | | | | | 26 | | |
| | | | $ | 8,807 | | | | | $ | 8,165 | | |
租赁负债
|
| | | $ | 638 | | | | | $ | 425 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | ||||||||||||||||||||||||||||||
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 13,774 | | | | | | 27.68 | | | | | $ | 381,264 | | | | | $ | 13,774 | | | | | | 1% | | | | | $ | 138 | | |
EUR:NTD
|
| | | | 1,888 | | | | | | 31.32 | | | | | | 59,132 | | | | | | 2,136 | | | | | | 1% | | | | | | 21 | | |
JPY:NTD
|
| | | | 279,248 | | | | | | 0.24 | | | | | | 67,020 | | | | | | 2,421 | | | | | | 1% | | | | | | 24 | | |
财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:RMB
|
| | | | 79 | | | | | | 6.37 | | | | | | 503 | | | | | | 79 | | | | | | 1% | | | | | | 1 | | |
USD:JPY
|
| | | | 248 | | | | | | 115.09 | | | | | | 28,542 | | | | | | 248 | | | | | | 1% | | | | | | 2 | | |
| | |
June 30, 2022
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Sensitivity analysis
|
| |||||||||
| | |
Foreign
currency amount (in thousands) |
| |
Exchange
rate |
| |
Functional
currency |
| |
Book value
(USD) |
| |
Degree of
variation |
| |
Effect on
profit or loss |
| ||||||||||||||||||
Financial assets | | | | | | | | ||||||||||||||||||||||||||||||
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:NTD
|
| | | $ | 16,215 | | | | | | 29.72 | | | | | $ | 481,910 | | | | | $ | 16,215 | | | | | | 1% | | | | | $ | 162 | | |
EUR:NTD
|
| | | | 2,138 | | | | | | 31.05 | | | | | | 66,385 | | | | | | 2,234 | | | | | | 1% | | | | | | 22 | | |
JPY:NTD
|
| | | | 366,283 | | | | | | 0.22 | | | | | | 80,582 | | | | | | 2,711 | | | | | | 1% | | | | | | 27 | | |
财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monetary items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
USD:RMB
|
| | | | 70 | | | | | | 6.70 | | | | | | 469 | | | | | | 70 | | | | | | 1% | | | | | | 1 | | |
USD:JPY
|
| | | | 185 | | | | | | 136.21 | | | | | | 25,199 | | | | | | 185 | | | | | | 1% | | | | | | 2 | | |
December 31, 2021
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| |||||||||
按公允价值计提损益的财务负债
|
| | | $ | — | | | | | $ | 259,230 | | | | | $ | — | | |
其他应付款(含关联方)
|
| | | | 8,779 | | | | | | — | | | | | | — | | |
租赁负债(注)
|
| | | | 456 | | | | | | 190 | | | | | | — | | |
收到保证金
|
| | | | — | | | | | | 28 | | | | | | — | | |
June 30, 2022
|
| |
Less than
1 year |
| |
Between 2
and 5 years |
| |
Over
5 years |
| ||||||
按公允价值计提损益的财务负债
|
| | | $ | — | | | | | $ | 230,863 | | | |
$—
|
|
其他应付款(含关联方)
|
| | | | 8,139 | | | | | | — | | | |
—
|
|
租赁负债(注)
|
| | | | 352 | | | | | | 77 | | | |
—
|
|
收到保证金
|
| | | | — | | | | | | 26 | | | |
—
|
|
December 31, 2021
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
经常性公允价值计量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允价值计提损益的财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 259,230 | | | | | $ | 259,230 | | |
June 30, 2022
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
经常性公允价值计量 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允价值计提损益的财务负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
Compound instrument:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | — | | | | | $ | — | | | | | $ | 230,863 | | | | | $ | 230,863 | | |
| | |
Compound instrument:
Convertible preference shares |
| |||
At December 31, 2021
|
| | | $ | 259,230 | | |
在损益中确认的损益 | | | | | | | |
记为营业外收入和费用
|
| | | | (28,374) | | |
在其他全面收益中确认的损益 | | | | | | | |
通过其他综合收益在金融工具中记录为信用风险变化
|
| | | | 7 | | |
At June 30, 2022
|
| | | $ | 230,863 | | |
| | |
Fair value at
December 31, 2021 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
Compound instrument: | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | 259,230 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| |
The higher the
discount for lack of marketability, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| |
Weighted
average cost of capital |
| |
The higher the
weighted average cost of capital, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| | Exit multiple | | |
The higher the
exit multiple, the higher the fair value |
|
| | |
Fair value at
June 30, 2022 |
| |
Valuation
technique |
| |
Significant
unobservable input |
| |
Relationship
of inputs to fair value |
| |||
Compound instrument: | | | | | | | | | | | | | | | | |
可转换优先股
|
| | | $ | 230,863 | | | |
Market
approach |
| |
Discount for
lack of marketability |
| |
The higher the
discount for lack of marketability, the lower the fair value |
|
| | | | | | | | |
Market
approach |
| |
Market
multiple |
| |
The higher the
market multiple, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| |
Weighted
average cost of capital |
| |
The higher the
weighted average cost of capital, the lower the fair value |
|
| | | | | | | | |
Income
approach |
| | Exit multiple | | |
The higher the
exit multiple, the higher the fair value |
|
| | | | | | | | | | | |
December 31, 2021
|
| |||||||||
| | | | | | | | | | | |
Recognised in profit or loss
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
金融负债可转换优先股
|
| | 缺乏适销性的折扣 | | | | | ±1% | | | | | $ | 2,738 | | | | | ($ | 2,763) | | |
| | | 加权平均资本成本 | | | | | ±1% | | | | | $ | 4,556 | | | | | ($ | 4,386) | | |
| | | Exit multiple | | | | | ±1% | | | | | $ | 1,212 | | | | | ($ | 1,212) | | |
| | | | | | | | | | | |
June 30, 2022
|
| |||||||||
| | | | | | | | | | | |
Recognised in profit or loss
|
| |||||||||
| | |
Input
|
| |
Change
|
| |
Favourable
change |
| |
Unfavourable
change |
| |||||||||
Financial liabilities
可转换优先股 |
| | 缺乏适销性的折扣 | | | | | ±10% | | | | | $ | 24,362 | | | | | ($ | 24,403) | | |
| | | Market multiple | | | | | ±20% | | | | | $ | 11,324 | | | | | ($ | 11,341) | | |
| | | 加权平均资本成本 | | | | | ±2% | | | | | $ | 8,198 | | | | | ($ | 7,592) | | |
| | | Exit multiple | | | | | ±10% | | | | | $ | 12,221 | | | | | ($ | 12,238) | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
| | |
Revenue
|
| |
Revenue
|
| ||||||
United States
|
| | | | 7,948 | | | | | | 11,214 | | |
Japan
|
| | | | 2,221 | | | | | | 2,659 | | |
France
|
| | | | 1,464 | | | | | | 1,918 | | |
Others
|
| | | | 5,655 | | | | | | 7,588 | | |
| | | | $ | 17,288 | | | | | $ | 23,379 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2022 |
| ||||||
| | |
Revenue
|
| |
Revenue
|
| ||||||
Client A
|
| | | $ | 1,858 | | | | | $ | 1,503 | | |