|
State of Israel
|
| |
3663
|
| |
Not applicable
|
|
|
(州或其他管辖范围
公司或组织) |
| |
(主要标准工业
分类代码号) |
| |
(I.R.S. Employer
识别码) |
|
|
Michael Kaplan
Brian Wolfe Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 |
| |
Richard J. Mann
Perry Wildes Gross Law Firm 1 Azrieli Center, Round Tower Tel Aviv 6701101 Israel |
|
| | |
Page
|
| |||
Selected Definitions
|
| | | | 1 | | |
有关前瞻性陈述的告诫声明
|
| | | | 5 | | |
招股说明书摘要
|
| | | | 7 | | |
The Offering
|
| | | | 10 | | |
Risk Factors
|
| | | | 11 | | |
Use of Proceeds
|
| | | | 53 | | |
我们证券的市场价格
|
| | | | 54 | | |
未经审计的形式简明合并财务信息
|
| | | | 55 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 77 | | |
Business
|
| | | | 99 | | |
Management
|
| | | | 120 | | |
Satixfy普通股说明
|
| | | | 141 | | |
Satixfy认股权证说明
|
| | | | 150 | | |
证券的实益所有权
|
| | | | 157 | | |
符合未来出售条件的Satixfy普通股
|
| | | | 159 | | |
Selling Shareholders
|
| | | | 162 | | |
某些关系和关联方交易
|
| | | | 164 | | |
美国联邦所得税考虑因素
|
| | | | 166 | | |
以色列的某些重要税务考虑
|
| | | | 174 | | |
Plan of Distribution
|
| | | | 181 | | |
Legal Matters
|
| | | | 184 | | |
Experts
|
| | | | 184 | | |
您可以在哪里找到更多信息
|
| | | | 184 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Shares
|
| |
%
|
| ||||||
耐力公众股东(1)
|
| | | | 10,012,928 | | | | | | 20.7% | | |
Sponsor(2) | | | | | 3,142,000 | | | | | | 6.5% | | |
PIPE Investors(3)
|
| | | | 1,000,000 | | | | | | 2.1% | | |
现有SatixFy股东(4)
|
| | | | 34,230,954 | | | | | | 70.7% | | |
截至2022年6月30日已发行普通股总数(5)
|
| | | | 48,385,882 | | | | | | 100.0% | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | 23,007 | | | | | | 49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,080 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,000 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,937) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,500) | | | | | | F1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | F2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
Prepaid expenses
|
| | | | | | | | | | 621 | | | | | | | | | | | | | | | | | | 1,500 | | | | | | F1 | | | | | | 2,121 | | |
远期购买协议衍生产品
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,815 | | | | | | B1 | | | | | | 13,815 | | |
应收贸易账款
|
| | | | 1,202 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202 | | |
Contract asset
|
| | | | 4,035 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,035 | | |
Other current assets
|
| | | | 7,259 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,259 | | |
Inventory
|
| | | | 771 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771 | | |
Total Current Assets
|
| | | | 36,274 | | | | | | 670 | | | | | | | | | | | | | | | | | | 10,339 | | | | | | | | | | | | 47,283 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的现金
|
| | | | | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (201,268) | | | | | | D | | | | | | — | | |
Right-of-use asset
|
| | | | 3,098 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,098 | | |
物业、厂房和设备网
|
| | | | 989 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989 | | |
远期购买协议衍生产品
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,051 | | | | | | B2 | | | | | | 27,051 | | |
Investment in Jet Talk
|
| | | | 2,026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,026 | | |
Other non-current assets
|
| | | | 220 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220 | | |
非流动资产合计
|
| | | | 6,333 | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (174,217) | | | | | | | | | | | | 33,384 | | |
Total Assets
|
| | | | 42,607 | | | | | | 201,938 | | | | | | | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
负债和股东权益(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,394 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,394 | | |
金融机构的短期贷款
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Related parties
|
| | | | 174 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174 | | |
ESA advance payments
|
| | | | 10,137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,137 | | |
Lease liabilities
|
| | | | 936 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 936 | | |
其他应付帐款和应计费用
|
| | | | 7,464 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | 7,464 | | |
客户预付款
|
| | | | 12,258 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,258 | | |
普通股可能被赎回
|
| | | | | | | | | | | | | | | | 201,268 | | | | | | A | | | | | | (201,268) | | | | | | A | | | | | | — | | |
流动负债总额
|
| | | | 32,363 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | | | | | | | 32,363 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
非流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
金融机构的长期贷款
|
| | | | 50,470 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50,470 | | |
Lease liabilities
|
| | | | 2,638 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,638 | | |
Warrant liabilities
|
| | | | 1,290 | | | | | | 2,036 | | | | | | | | | | | | | | | | | | (1,290) | | | | | | G1 | | | | | | 1,087 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,036) | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67 | | | | | | I | | | | | | | | |
调价份额负债
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,047 | | | | | | K | | | | | | 11,047 | | |
延期承销佣金
|
| | | | | | | | | | 9,000 | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,000) | | | | | | J | | | | | | | | |
其他长期负债
|
| | | | 1,390 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,390 | | |
非流动负债合计
|
| | | | 55,788 | | | | | | 11,036 | | | | | | 201,268 | | | | | | | | | | | | (201,460) | | | | | | | | | | | | 66,632 | | |
Total Liabilities
|
| | | | 88,151 | | | | | | 14,802 | | | | | | 201,268 | | | | | | | | | | | | (205,226) | | | | | | | | | | | | 98,995 | | |
MEZZANINE EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可能赎回的耐力股票
|
| | | | | | | | | | 201,268 | | | | | | (201,268) | | | | | | A | | | | | | | | | | | | | | | | | | — | | |
股东权益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 4 | | | | | | 1 | | | | | | | | | | | | | | | | | | (5) | | | | | | | | | | | | — | | |
Share premium
|
| | | | 53,443 | | | | | | | | | | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | 211,393 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,349 | | | | | | K | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107,057 | | | | | | L | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,041 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290 | | | | | | G1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,792) | | | | | | E | | | | | | | | |
Accumulated deficit
|
| | | | (98,991) | | | | | | (14,133) | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | (229,721) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000 | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,036 | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,097 | | | | | | N | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (123,386) | | | | | | P | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,524) | | | | | | E | | | | | | | | |
股东权益合计(亏损)
|
| | | | (45,544) | | | | | | (14,132) | | | | | | | | | | | | | | | | | | 41,348 | | | | | | | | | | | | (18,328) | | |
总负债和股东权益(赤字)
|
| | | | 42,607 | | | | | | 201,938 | | | | | | — | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
|
| | |
For the Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) Six Months ended June 30, 2022) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues
|
| | | | 3,311 | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,311 | | |
Cost sales and services
|
| | | | (1,524) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,524) | | |
Gross profit
|
| | | | 1,787 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,787 | | |
Operating expenses
|
| | | | — | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (3,119) | | |
研发费用净额
|
| | | | (9,045) | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,045) | | |
销售和营销费用
|
| | | | (1,020) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | |
一般和行政费用
|
| | | | (4,216) | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,216) | | |
运营利润(亏损)
|
| | | | (12,494) | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (15,613) | | |
Finance income
|
| | | | 210 | | | | | | 260 | | | | | | | | | | | | | | | | | | | | | 470 | | |
Finance expense
|
| | | | (6,677) | | | | | | | | | | | | 1,651 | | | | | | | | | DD2 | | | | | | (5,482) | | |
| | | | | | | | | | | | | | | | | (456) | | | | | | | | | DD2 | | | | | | | | |
权证负债公允价值变动
|
| | | | | | | | | | 7,305 | | | | | | | | | | | | | | | | | | | | | 7,305 | | |
按权益法核算的公司亏损份额,净额
|
| | | | (111) | | | | | | | | | | | | | | | | | | | | | | | | | | | (111) | | |
所得税前收入(亏损)
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
当期净收益(亏损)
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
每股收益(亏损)(见附注4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股、基本普通股和稀释后普通股
|
| | | | 18,601,000 | | | | | |
A类: 20,000,000 B类: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
普通股持有者每股收益(亏损),基本和稀释后收益
|
| |
$(1.03)
|
| |
Class A:
$0.18 Class B: $0.18 |
| | | | | | | | | | | | | | | | |
$(0.28)
|
|
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) April 23 through December 31, 2021) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Revenues
|
| | | | 21,720 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,720 | | |
Cost sales and services
|
| | | | (8,843) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,843) | | |
Gross profit
|
| | | | 12,877 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,877 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
研发费用净额
|
| | | | (17,944) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,944) | | |
销售和营销费用
|
| | | | (1,752) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,752) | | |
一般和行政费用
|
| | | | (3,735) | | | | | | | | | | | | | | | | | | (1,500) | | | | | | Aa1 | | | | | | (8,614) | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | AA2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | AA3 | | | | | | | | |
组建和运营成本
|
| | | | | | | | | | (1,821) | | | | | | | | | | | | | | | | | | | | | | | | (1,821) | | |
上市及相关交易成本
|
| | | | | | | | | | | | | | | | | | | | | | (8,033) | | | | | | BB | | | | | | (121,078) | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,045) | | | | | | 抄送 | | | | | | | | |
运营利润(亏损)
|
| | | | (10,554) | | | | | | (1,821) | | | | | | | | | | | | (125,957) | | | | | | | | | | | | (138,332) | | |
Finance income
|
| | | | — | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | 8 | | |
Finance expense
|
| | | | (4,598) | | | | | | | | | | | | (3,485) | | | | | | | | | | | | DD1 | | | | | | (9,624) | | |
| | | | | | | | | | | | | | | | | (741) | | | | | | | | | | | | EE | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | FF | | | | | | | | |
权证负债公允价值变动
|
| | | | | | | | | | 3,994 | | | | | | | | | | | | (2,601) | | | | | | GG | | | | | | 1,393 | | |
分配给认股权证负债的交易成本
|
| | | | | | | | | | (1,260) | | | | | | | | | | | | 1,260 | | | | | | hh | | | | | | — | | |
超额配售到期收益
|
| | | | | | | | | | 42 | | | | | | | | | | | | (42) | | | | | | hh | | | | | | — | | |
占公司亏损的份额
equity method, net |
| | | | (1,898) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,898) | | |
所得税前收入(亏损)
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
当期净收益(亏损)
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
每股收益(亏损)(见附注4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均已发行普通股、基本普通股和稀释后普通股
|
| | | | 17,902,000 | | | | | |
A类: 8,433,735 B类: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
普通股持有者每股收益(亏损),基本和稀释后收益
|
| |
$(0.95)
|
| |
Class A:
$0.07 Class B: $0.07 |
| | | | | | | | | | | | | | | | | | | |
$(3.07)
|
|
| | |
(dollars in thousands)
|
| |||
从信托账户中持有的现金重新分类
|
| | | | 406 | | |
管道融资收益
|
| | | | 20,000 | | |
在现金生效时间前赎回未到期的SatixFy认股权证
|
| | | | (800) | | |
| | |
(dollars in thousands)
|
| |||
递延承销费的现金和现金等价物减少
|
| | | | (6,000) | | |
其他交易成本的现金和现金等价物减少
|
| | | | (9,937) | | |
耐力应计交易成本的现金和现金等价物减少
|
| | | | (3,766) | | |
从股票溢价中收取的总交易成本的一部分
|
| | | | (4,792) | | |
总交易成本的一部分已支出并计入累计亏损
|
| | | | (6,524) | | |
(F)
|
(1)
|
代表SatixFy支付的与业务合并相关的D&O保险费用。 |
(AA)
|
(1)
|
代表SatixFy的D&O保险费用。 |
| | |
Six months ended
June 30, 2022 |
| |
Year ended
December 31, 2021 |
| ||||||
预计净亏损(千)
|
| | | | (13,431) | | | | | | (148,452) | | |
每股净亏损 - 基本股和摊薄股
|
| | | | (0.28) | | | | | | (3.07) | | |
加权平均流通股 - 基本,稀释如下(A): | | | | | | | | | | | | | |
耐力公众股东(B)
|
| | | | 10,012,928 | | | | | | 10,012,928 | | |
Sponsor(c)
|
| | | | 3,142,000 | | | | | | 3,142,000 | | |
PIPE Financing(d)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
SatixFy Shareholders
|
| | | | 34,230,954 | | | | | | 34,230,954 | | |
Total | | | | | 48,385,882 | | | | | | 48,385,882 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(美元千元,百分比除外)
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 3,311 | | | | | $ | 10,907 | | | | | $ | 21,720 | | | | | $ | 10,632 | | |
Gross profit
|
| | | $ | 1,787 | | | | | $ | 6,893 | | | | | $ | 12,877 | | | | | $ | 7,572 | | |
Gross margin(1)
|
| | | | 54% | | | | | | 64% | | | | | | 59% | | | | | | 73% | | |
Net loss
|
| | | $ | (19,072) | | | | | $ | (6,597) | | | | | $ | (17,050) | | | | | $ | (17,564) | | |
| | |
Six Months Ended June 30
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(美元>千美元,百分比除外)
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 2,983 | | | | | | 9,048 | | | | | | (6,065) | | | | | | (67)% | | |
Sale of products
|
| | | | 328 | | | | | | 1,859 | | | | | | (1,531) | | | | | | (82)% | | |
Total revenues
|
| | | | 3,311 | | | | | | 10,907 | | | | | | (7,596) | | | | | | (70)% | | |
销售和服务成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 1,323 | | | | | | 2,625 | | | | | | (1,302) | | | | | | (50)% | | |
Sale of products
|
| | | | 201 | | | | | | 1,389 | | | | | | (1,188) | | | | | | (86)% | | |
销售和服务总成本
|
| | | | 1,524 | | | | | | 4,014 | | | | | | (2,490) | | | | | | (62)% | | |
Gross profit
|
| | | | 1,787 | | | | | | 6,893 | | | | | | (5,106) | | | | | | (74)% | | |
研发费用
|
| | | | 9,045 | | | | | | 8,823 | | | | | | 222 | | | | | | 3% | | |
销售和营销费用
|
| | | | 1,020 | | | | | | 855 | | | | | | 165 | | | | | | 19% | | |
一般和行政费用
|
| | | | 4,216 | | | | | | 1,883 | | | | | | 2,333 | | | | | | 124% | | |
正常运营损失
|
| | | | (12,494) | | | | | | (4,668) | | | | | | (7,826) | | | | | | 168% | | |
Finance Income
|
| | | | 210 | | | | | | — | | | | | | 210 | | | | | | — | | |
Finance Expenses
|
| | | | (6,677) | | | | | | (978) | | | | | | (5,699) | | | | | | 583% | | |
按权益法核算的公司亏损份额,净额
|
| | | | (111) | | | | | | (951) | | | | | | 840 | | | | | | (88)% | | |
所得税前亏损
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
| | |
Year-Ended December 31
|
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(美元>千美元,百分比除外)
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 19,237 | | | | | | 10,319 | | | | | | 8,918 | | | | | | 86% | | |
Sale of products
|
| | | | 2,483 | | | | | | 313 | | | | | | 2,170 | | | | | | 693% | | |
Total revenues
|
| | | | 21,720 | | | | | | 10,632 | | | | | | 11,088 | | | | | | 104% | | |
销售和服务成本: | | | | | | | | | | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | 7,326 | | | | | | 2,966 | | | | | | 4,360 | | | | | | 147% | | |
Sale of products
|
| | | | 1,517 | | | | | | 94 | | | | | | 1,423 | | | | | | 1,513% | | |
销售和服务总成本
|
| | | | 8,843 | | | | | | 3,060 | | | | | | 5,783 | | | | | | 189% | | |
Gross profit
|
| | | | 12,877 | | | | | | 7,572 | | | | | | 5,305 | | | | | | 70% | | |
研发费用净额
|
| | | | 17,944 | | | | | | 16,637 | | | | | | 1,307 | | | | | | 8% | | |
销售和营销费用
|
| | | | 1,752 | | | | | | 1,088 | | | | | | 664 | | | | | | 61% | | |
一般和行政费用
|
| | | | 3,735 | | | | | | 2,612 | | | | | | 1,123 | | | | | | 43% | | |
正常运营的利润(亏损)
|
| | | | (10,554) | | | | | | (12,765) | | | | | | (2,211) | | | | | | (17)% | | |
Finance Income
|
| | | | — | | | | | | 1,260 | | | | | | (1,260) | | | | | | (100)% | | |
Finance Expenses
|
| | | | (4,598) | | | | | | (2,163) | | | | | | 2,435 | | | | | | 113% | | |
按权益法核算的公司亏损份额,净额
|
| | | | (1,898) | | | | | | (3,895) | | | | | | (1,997) | | | | | | (51)% | | |
所得税前亏损
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
Income taxes
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
Loss for the period
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(U.S.$ in thousands)
|
| |||||||||||||||||||||
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
经营活动中使用的净现金
|
| | | | (21,202) | | | | | | (7,232) | | | | | | (5,866) | | | | | | (5,604) | | |
投资活动中使用的净现金
|
| | | | (68) | | | | | | (80) | | | | | | (10) | | | | | | (299) | | |
融资活动提供的现金净额
|
| | | | 38,138 | | | | | | 3,194 | | | | | | 2,755 | | | | | | 7,947 | | |
现金和现金等价物增加(减少)
|
| | | | 16,868 | | | | | | (4,118) | | | | | | (3,121) | | | | | | 2,044 | | |
年初现金及现金等价物余额
|
| | | | 3,854 | | | | | | 6,983 | | | | | | 6,983 | | | | | | 4,961 | | |
外汇汇率变动对现金和现金等价物的影响
|
| | | | 2,285 | | | | | | 10 | | | | | | (8) | | | | | | (22) | | |
期末现金和现金等价物余额
|
| | | | 23,007 | | | | | | 2,875 | | | | | | 3,854 | | | | | | 6,983 | | |
|
|
| |
到目前为止,我们已经售出了超过12.6万台基于我们SX-3000芯片的S-IDU调制解调器,最近开始提供基于我们SX-3099芯片的模块上终端(TOM)调制解调器,并正在为某些客户设计基于SX-3099的TOM产品。在某些情况下,我们设计并销售我们的SX-3099芯片给那些喜欢自己设计外壳和电路板的客户。
|
|
|
|
| |
通过Jet Talk,我们正处于开发Aero/IFC终端的高级阶段,该终端通过连接包括LEO卫星在内的多颗卫星实现飞行中的宽带连接,为商业或私人航班上的数百名乘客提供高性能宽带通信。我们预计原型将在2023年第一季度为客户演示做好准备,尽管无法保证原型何时或是否准备好,或者是否会像预期的那样运行。
|
|
|
|
| |
我们目前提供一系列使用行业标准Ku频段的紧凑型卫星使能物联网(“S-IoT”)终端,主要是为企业用户提供价格合理的消息传递功能,用于物流、资产跟踪、远程传感器数据传输等应用。
|
|
|
|
| |
我们正在开发一款能够为车辆提供宽带互联网能力的COTM用户终端,服务于公共交通和紧急服务等市场。
|
|
Name
|
| |
Age
|
| |
Position
|
|
Yoav Leibovitch | | |
65
|
| | 董事会主席 | |
David (Dudi) Ripstein | | |
56
|
| | 首席执行官 | |
Oren Harari | | |
48
|
| | 临时首席财务官 | |
Simona Gat | | |
66
|
| | President | |
Doron Rainish | | |
67
|
| | 首席技术官 | |
Charles A. Bloomfield | | |
50
|
| | 首席执行官 - SatixFy空间系统 | |
Divaydeep Sikri | | |
44
|
| | 总裁副总工程师 | |
Stephane Zohar | | |
56
|
| | Vice President — VLSI | |
Mary P. Cotton | | |
65
|
| | Director | |
Yair Shamir | | |
77
|
| | Director | |
David L. Willetts | | |
67
|
| | Director | |
Richard C. Davis | | |
56
|
| | Director | |
Moshe Eisenberg | | |
56
|
| | Director | |
Yoram Stettiner | | |
65
|
| | Director | |
| | |
A类普通股股票公允市值
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤10.00
|
| |
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 | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Outstanding Shares |
| ||||||
5%的持有者(高管和董事除外): | | | | | | | | | | | | | |
Atalaya Capital Management LP(11)
|
| | | | 4,397,607 | | | | | | 5.5% | | |
耐力南极洲伙伴有限责任公司(1)
|
| | | | 10,035,096 | | | | | | 11.9% | | |
Vella Opportunities Fund Master,Ltd.(12)
|
| | | | 6,150,000 | | | | | | 7.6% | | |
执行干事和董事(2) | | | | | | | | | | | | | |
David Ripstein
|
| | | | — | | | | | | — | | |
Mary P. Cotton
|
| | | | — | | | | | | — | | |
Richard C. Davis(1)
|
| | | | — | | | | | | — | | |
Moshe Eisenberg
|
| | | | — | | | | | | — | | |
Doron Rainish(3)
|
| | | | 1,170,832 | | | | | | 1.4% | | |
Yair Shamir(4)
|
| | | | — | | | | | | — | | |
Yoram Stettiner
|
| | | | — | | | | | | — | | |
David L. Willetts(5)
|
| | | | 31,930 | | | | | | * | | |
Charles A. Bloomfield(6)
|
| | | | 39,365 | | | | | | * | | |
Simona Gat(7)
|
| | | | 16,272,435 | | | | | | 20.2% | | |
Yoav Leibovitch(8)
|
| | | | 21,950,135 | | | | | | 27.2% | | |
Divaydeep Sikry(9)
|
| | | | 45,891 | | | | | | * | | |
Stephane Zohar(10)
|
| | | | 44,464 | | | | | | * | | |
作为一个组的所有高管和董事
|
| | | | 39,555,052 | | | | | | 48.9% | | |
| | |
Ordinary Shares(1)
|
| |
PIPE Warrants
|
| ||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
ACM ARRT G LLC(2)
|
| | | | 4,397,607 | | | | | | 3,999,384 | | | | | | 398,223 | | | | | | 0.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cantor(3)(7) | | | | | 2,118,395 | | | | | | 1,564,703 | | | | | | 553,692 | | | | | | 0.7% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
耐力南极伙伴有限责任公司(4)(7)
|
| | | | 10,035,096 | | | | | | 5,156,827 | | | | | | 4,878,269 | | | | | | 5.6% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Francisco Partners(5)
|
| | | | 846,434 | | | | | | 846,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vella Opportunity Fund SPV LLC - 系列7(6)
|
| | | | 6,150,000 | | | | | | 6,150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
SatixFy通信有限公司截至2021年12月31日和2020年12月31日以及截至2021年12月31日的两个年度的合并财务报表
|
| | | | | | |
独立注册会计师事务所报告(BDO Ziv Haft;以色列特拉维夫;PCAOB ID#1185)
|
| | | | F-2 | | |
财务状况合并报表
|
| | | | F-3 | | |
全面亏损合并报表
|
| | | | F-5 | | |
股东亏损合并报表
|
| | | | F-6 | | |
现金流量表合并报表
|
| | | | F-7 | | |
合并财务报表附注
|
| | | | F-8 | | |
SatixFy通信有限公司未经审计的中期简明合并财务报表为
of June 30, 2022 |
| | | | | | |
未经审计的财务状况中期简明合并报表
|
| | | | F-47 | | |
未经审计的中期全面亏损简并报表
|
| | | | F-49 | | |
未经审计的股东亏损变化中期简明合并报表
|
| | | | F-50 | | |
未经审计的现金流量中期简并报表
|
| | | | F-51 | | |
未经审计的中期简明合并财务报表附注
|
| | | | F-52 | | |
耐力收购公司经审计的财务报表 | | | | | | | |
独立注册会计师事务所报告
|
| | | | F-59 | | |
Balance Sheet as of December 31, 2021
|
| | | | F-60 | | |
2021年4月23日(开始)至2021年12月31日期间的经营报表
|
| | | | F-61 | | |
2021年4月23日(成立)至2021年12月31日期间股东权益变动表
|
| | | | F-62 | | |
2021年4月23日(开始)至2021年12月31日现金流量表
|
| | | | F-63 | | |
财务报表附注
|
| | | | F-64 | | |
耐力收购公司未经审计的财务报表 | | | |||||
简明财务报表 | | | | | | | |
截至2022年6月30日(未经审计)和2021年12月31日(已审计)的简明资产负债表
|
| | | | F-81 | | |
截至2022年6月30日的三个月和六个月以及2021年4月23日(开始)至2021年6月30日(未经审计)期间的简要经营报表
|
| | | | F-82 | | |
截至2022年6月30日的三个月和六个月以及2021年4月23日(开始)至2021年6月30日(未经审计)期间股东赤字变动简明报表
|
| | | | F-83 | | |
截至2022年6月30日的6个月和2021年4月23日(开始)至2021年6月30日(未经审计)期间的现金流量表简明报表
|
| | | | F-84 | | |
简明财务报表附注(未经审计)
|
| | | | F-85 | | |
| | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
In USD thousands
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| |
17
|
| | | | 3,854 | | | | | | 6,983 | | |
应收贸易账款
|
| |
3
|
| | | | 806 | | | | | | 489 | | |
Contract Assets
|
| |
4
|
| | | | 6,015 | | | | | | 1,954 | | |
Other current assets
|
| |
5
|
| | | | 3,419 | | | | | | 6,857 | | |
Inventory
|
| |
6
|
| | | | 685 | | | | | | 675 | | |
Total current assets
|
| | | | | | | 14,779 | | | | | | 16,958 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| |
7
|
| | | | 3,147 | | | | | | 3,697 | | |
财产、厂房和设备,净额
|
| |
9
|
| | | | 972 | | | | | | 990 | | |
Investment in Jet Talk
|
| |
8
|
| | | | 2,137 | | | | | | 4,036 | | |
Other non-current assets
|
| | | | | | | 271 | | | | | | 265 | | |
非流动资产合计
|
| | | | | | | 6,527 | | | | | | 8,988 | | |
TOTAL ASSETS
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
| | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
In USD thousands
|
| |||||||||
负债和股东亏损 | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 8,522 | | | | | | 7,151 | | |
金融机构的短期贷款
|
| |
13
|
| | | | 6,334 | | | | | | 2,161 | | |
Deferred revenues
|
| |
10
|
| | | | — | | | | | | 612 | | |
ESA advance payments
|
| |
19
|
| | | | 15,270 | | | | | | 14,382 | | |
客户预付款
|
| | | | | | | 1,504 | | | | | | — | | |
Lease liabilities
|
| |
7
|
| | | | 989 | | | | | | 932 | | |
其他应付帐款和应计费用
|
| |
11
|
| | | | 8,853 | | | | | | 5,683 | | |
流动负债总额
|
| | | | | | | 41,472 | | | | | | 30,921 | | |
非流动负债: | | | | | | | | | | | | | | | | |
金融机构的长期贷款
|
| |
13
|
| | | | 6,943 | | | | | | 6,314 | | |
Lease liabilities
|
| |
7
|
| | | | 2,984 | | | | | | 3,465 | | |
股东借款,净额
|
| |
14
|
| | | | 4,533 | | | | | | 4,212 | | |
Warrant Liabilities
|
| |
16
|
| | | | 1,392 | | | | | | 1,118 | | |
应付版税的责任
|
| |
17
|
| | | | 1,368 | | | | | | 1,596 | | |
非流动负债合计
|
| | | | | | | 17,220 | | | | | | 16,705 | | |
SHAREHOLDERS’ DEFICIT:
|
| |
18
|
| | | | | | | | | | | | |
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
Share premium
|
| | | | | | | 46,203 | | | | | | 45,990 | | |
Capital reserves
|
| | | | | | | 226 | | | | | | (905) | | |
Accumulated deficit
|
| | | | | | | (83,819) | | | | | | (66,769) | | |
股东亏损总额
|
| | | | | | | (37,386) | | | | | | (21,680) | | |
总负债和股东赤字
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
, 2022
|
| | | | | | |
Date of approval of the
financial statements |
| | | | |
Yoav Leibovitch
Interim CEO, Chairman of the Board and CFO |
|
| | | | | |
For the year ended
December 31 |
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
Revenues:
|
| |
20
|
| | | | | | | | | | | | |
开发服务和试生产
|
| | | | | | | 19,237 | | | | | | 10,319 | | |
Sale of products
|
| | | | | | | 2,483 | | | | | | 313 | | |
Total revenues
|
| | | | | | | 21,720 | | | | | | 10,632 | | |
Cost of sales and services:
|
| |
21
|
| | | | | | | | | | | | |
开发服务和试生产
|
| | | | | | | 7,326 | | | | | | 2,966 | | |
Sale of products
|
| | | | | | | 1,517 | | | | | | 94 | | |
销售和服务总成本
|
| | | | | | | 8,843 | | | | | | 3,060 | | |
Gross profit
|
| | | | | | | 12,877 | | | | | | 7,572 | | |
研发费用净额
|
| |
22
|
| | | | 17,944 | | | | | | 16,637 | | |
销售和营销费用
|
| |
23
|
| | | | 1,752 | | | | | | 1,088 | | |
一般和行政费用
|
| |
24
|
| | | | 3,735 | | | | | | 2,612 | | |
Loss from operations
|
| | | | | | | (10,554) | | | | | | (12,765) | | |
Finance Income
|
| | | | | | | — | | | | | | 1,260 | | |
Finance Expenses
|
| | | | | | | (4,598) | | | | | | (2,163) | | |
按权益法核算的公司应占损失,净额
|
| |
8
|
| | | | (1,898) | | | | | | (3,895) | | |
所得税前亏损
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
Income taxes
|
| |
25
|
| | | | — | | | | | | — | | |
Loss for the period
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
其他综合收益(亏损)税后净额: | | | | | | | | | | | | | | | | |
将或可能重新分类为损益的项目: | | | | | | | | | | | | | | | | |
对外业务翻译汇兑损失
|
| | | | | | | 1,131 | | | | | | (790) | | |
本期综合亏损总额
|
| | | | | | | (15,919) | | | | | | (18,353) | | |
每股基本和摊薄亏损(美元)
|
| |
26
|
| | | | (0.95) | | | | | | (1.00) | | |
已发行的基本和稀释加权平均普通股
|
| | | | | | | 17,902 | | | | | | 17,551 | | |
| | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended
December 31, 2021 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
Exercise of options
|
| | | | 58,447 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 64 | | | | | | — | | | | | | — | | | | | | 64 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,050) | | | | | | 1,131 | | | | | | (15,919) | | |
Balance as of December 31, 2021
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
For the year ended
December 31, 2020 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance as at January 1, 2020
|
| | | | 17,197,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 44,151 | | | | | | (49,206) | | | | | | (115) | | | | | | (5,166) | | |
Exercise of options
|
| | | | 572,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Issuance shares
|
| | | | 123,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 750 | | | | | | — | | | | | | — | | | | | | 750 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,563) | | | | | | (790) | | | | | | (18,353) | | |
Balance as of December 31, 2020
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Loss for the year
|
| | | | (17,050) | | | | | | (17,563) | | |
将净利润与经营活动提供的净现金进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,421 | | | | | | 1,328 | | |
按权益法核算的公司应占损失,净额
|
| | | | 1,899 | | | | | | 3,895 | | |
借款财务费用
|
| | | | 916 | | | | | | 675 | | |
权证负债公允价值变动
|
| | | | 200 | | | | | | 9 | | |
股票薪酬
|
| | | | 149 | | | | | | 76 | | |
贸易应收账款减少(增加)
|
| | | | (305) | | | | | | 1,056 | | |
合同资产减少(增加)
|
| | | | (4,119) | | | | | | 1,001 | | |
(Increase) in inventory
|
| | | | (10) | | | | | | (63) | | |
其他流动资产增加(减少)
|
| | | | 3,256 | | | | | | (1,198) | | |
贸易应付款增加
|
| | | | 1,461 | | | | | | 1,038 | | |
欧空局预付款增加
|
| | | | 1,882 | | | | | | 7,295 | | |
递延收入减少
|
| | | | (612) | | | | | | (5,031) | | |
其他应付帐款和应计费用增加
|
| | | | 3,282 | | | | | | 2,563 | | |
客户预付款增加
|
| | | | 1,504 | | | | | | — | | |
应付特许权使用费负债增加(减少)
|
| | | | 260 | | | | | | (685) | | |
经营活动中使用的净现金
|
| | | | (5,866) | | | | | | (5,604) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
银行长期存款减少(增加)
|
| | | | 201 | | | | | | (6) | | |
购置房产、厂房和设备
|
| | | | (211) | | | | | | (293) | | |
投资活动中使用的净现金
|
| | | | (10) | | | | | | (299) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
收到银行的长期贷款
|
| | | | — | | | | | | 4,504 | | |
向银行发行权证
|
| | | | — | | | | | | 295 | | |
收到金融机构的长期贷款
|
| | | | 7,300 | | | | | | — | | |
收到股东贷款
|
| | | | — | | | | | | 4,001 | | |
向股东发行认股权证
|
| | | | — | | | | | | 999 | | |
偿还银行贷款
|
| | | | (2,930) | | | | | | (891) | | |
特许权使用费偿还责任
|
| | | | (488) | | | | | | — | | |
支付租赁债务
|
| | | | (1,191) | | | | | | (975) | | |
Issuance of shares
|
| | | | 64 | | | | | | 14 | | |
融资活动提供的现金净额
|
| | | | 2,755 | | | | | | 7,947 | | |
现金和现金等价物增加(减少)
|
| | | | (3,121) | | | | | | 2,044 | | |
年初现金及现金等价物余额
|
| | | | 6,983 | | | | | | 4,961 | | |
外汇汇率变动对现金和现金等价物的影响
|
| | | | (8) | | | | | | (22) | | |
年末现金和现金等价物余额
|
| | | | 3,854 | | | | | | 6,983 | | |
附录A本年度支付和收到的 - 现金: | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,625 | | | | | | 386 | | |
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
注册国家/地区
|
| ||||||
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
Israel
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy卫星系统英国
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
USA
|
|
| | |
Holding percentage
|
| | | ||||||||||||||||
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
注册国家/地区
|
| |||||||||
Jet talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| | | | 英国 | | |
| | |
%
|
| |||
租赁改进
|
| | | | 25 – 33 | | |
机械设备
|
| | | | 7 – 14 | | |
Computers
|
| | | | 33.3 | | |
Furniture
|
| | | | 15 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Trade receivables
|
| | | | 806 | | | | | | 489 | | |
| | | | | 806 | | | | | | 489 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Related parties
|
| | | | 1,685 | | | | | | 79 | | |
Others
|
| | | | 4,330 | | | | | | 1,875 | | |
| | | | | 6,015 | | | | | | 1,954 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Prepaid expenses
|
| | | | 539 | | | | | | 3,263 | | |
政府部门和机构
|
| | | | 2,880 | | | | | | 3,227 | | |
Related parties
|
| | | | — | | | | | | 367 | | |
| | | | | 3,419 | | | | | | 6,857 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Raw materials
|
| | | | 547 | | | | | | 367 | | |
产成品库存
|
| | | | 138 | | | | | | 308 | | |
| | | | | 685 | | | | | | 675 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
Additions
|
| | | | 670 | | | | | | — | | | | | | 670 | | |
Disposals
|
| | | | (119) | | | | | | (132) | | | | | | (251) | | |
December 31, 2021
|
| | | | 5,294 | | | | | | 82 | | | | | | 5,376 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
Additions
|
| | | | (1,148) | | | | | | (69) | | | | | | (1,217) | | |
Disposals
|
| | | | 119 | | | | | | 129 | | | | | | 248 | | |
December 31, 2021
|
| | | | (2,155) | | | | | | (74) | | | | | | (2,229) | | |
Net Book value December 31, 2021
|
| | | | 3,139 | | | | | | 8 | | | | | | 3,147 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 3,445 | | | | | | 211 | | | | | | 3,656 | | |
Additions
|
| | | | 1,923 | | | | | | 3 | | | | | | 1,926 | | |
Disposals
|
| | | | (625) | | | | | | — | | | | | | (625) | | |
December 31, 2020
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | (798) | | | | | | (67) | | | | | | (865) | | |
Additions
|
| | | | (953) | | | | | | (67) | | | | | | (1,020) | | |
Disposals
|
| | | | 625 | | | | | | — | | | | | | 625 | | |
December 31, 2020
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
Net Book value December 31, 2020
|
| | | | 3,617 | | | | | | 80 | | | | | | 3,697 | | |
| | |
For the year ended
|
| |||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
租赁负债的利息支出
|
| | | | 547 | | | | | | 386 | | |
本年度租赁本金付款
|
| | | | 1,191 | | | | | | 975 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss Company share
|
| | | | 3,722 | | | | | | 7,636 | | |
按权益法核算的公司亏损份额,
net |
| | | | 1,898 | | | | | | 3,895 | | |
| | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
Additions
|
| | | | 90 | | | | | | 10 | | | | | | 111 | | | | | | — | | | | | | 211 | | |
December 31, 2021
|
| | | | 956 | | | | | | 477 | | | | | | 581 | | | | | | 178 | | | | | | 2,192 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
Additions
|
| | | | (144) | | | | | | (41) | | | | | | (44) | | | | | | — | | | | | | (229) | | |
December 31, 2021
|
| | | | (714) | | | | | | (212) | | | | | | (166) | | | | | | (128) | | | | | | 1,220 | | |
Net Book value December 31, 2021
|
| | | | 242 | | | | | | 265 | | | | | | 415 | | | | | | 50 | | | | | | 972 | | |
| | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 740 | | | | | | 380 | | | | | | 390 | | | | | | 178 | | | | | | 1,688 | | |
Additions
|
| | | | 126 | | | | | | 87 | | | | | | 80 | | | | | | — | | | | | | 293 | | |
December 31, 2020
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | (446) | | | | | | (97) | | | | | | (90) | | | | | | (64) | | | | | | (697) | | |
Additions
|
| | | | (124) | | | | | | (74) | | | | | | (32) | | | | | | (64) | | | | | | (294) | | |
December 31, 2020
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
Net Book value December 31, 2020
|
| | | | 296 | | | | | | 296 | | | | | | 348 | | | | | | 50 | | | | | | 990 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
员工、工资和事业单位工资方面的责任
|
| | | | 4,094 | | | | | | 2,780 | | |
Accrued expenses
|
| | | | 1,653 | | | | | | 1,085 | | |
Contract liability
|
| | | | 474 | | | | | | — | | |
收到赠款后对政府机构的负债
|
| | | | 314 | | | | | | 916 | | |
政府部门和机构
|
| | | | 169 | | | | | | 575 | | |
Related parties
|
| | | | 2,149 | | | | | | 327 | | |
| | | | | 8,853 | | | | | | 5,683 | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
金融机构的长期贷款
|
| | | | 6,943 | | | | | | 6,314 | | | | ||
Current maturities
|
| | | | 6,334 | | | | | | 2,161 | | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Revenues from Jet Talk
|
| | | | 3,116 | | | | | | 7,279 | | | | ||
Revenues from iDirect
|
| | | | 2,074 | | | | | | — | | | |
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
660
|
| |
76
|
| |
39
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
660
|
| |
76
|
| |
39
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
660
|
| |
76
|
| |
39
|
|
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
600
|
| |
—
|
| |
—
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
600
|
| |
—
|
| |
0.7
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
600
|
| |
—
|
| |
0.7
|
|
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Assets | | | | | | | | | | | | | | | ||
Jet Talk
|
| | | | — | | | | | | 446 | | | | ||
Total Assets
|
| | | | — | | | | | | 446 | | | | ||
Labilities | | | | | | | | | | | | | | | ||
Raysat Israel Ltd.
|
| | | | 605 | | | | | | 60 | | | | ||
Ilan Gat Engineers Ltd
|
| | | | 1,210 | | | | | | 117 | | | | ||
对股东的责任
|
| | | | 334 | | | | | | 150 | | | | ||
Total Liabilities
|
| | | | 2,149 | | | | | | 327 | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Cash
|
| | | | 3,854 | | | | | | 6,983 | | |
Customers
|
| | | | 806 | | | | | | 489 | | |
其他应收账款
|
| | | | 711 | | | | | | — | | |
Contract assets
|
| | | | 6,015 | | | | | | 1,954 | | |
Total
|
| | | | 11,386 | | | | | | 9,426 | | |
| | |
December 31, 2021
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
现金和现金等价物
|
| | | | 747 | | | | | | 19 | | | | | | 2,454 | | | | | | 634 | | | | | | 3,854 | | | | | | | ||||||||
Trade receivables
|
| | | | 80 | | | | | | 77 | | | | | | 608 | | | | | | 41 | | | | | | 806 | | | | | | | ||||||||
其他应收账款
|
| | | | — | | | | | | 711 | | | | | | — | | | | | | — | | | | | | 711 | | | | | | | ||||||||
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,248 | | | | | | 4,767 | | | | | | 6,015 | | | | | | | ||||||||
| | | | | 827 | | | | | | 807 | | | | | | 4,310 | | | | | | 5,442 | | | | | | 11,386 | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
本期长期贷款
|
| | | | (508) | | | | | | — | | | | | | — | | | | | | (5,826) | | | | | | (6,334) | | | | | | | ||||||||
Trade payables
|
| | | | (518) | | | | | | (945) | | | | | | (3,594) | | | | | | (3,465) | | | | | | (8,522) | | | | | | | ||||||||
应付款和贷方余额
|
| | | | (5,164) | | | | | | — | | | | | | (1,032) | | | | | | (436) | | | | | | (6,632) | | | | | | | ||||||||
| | | | | (6,190) | | | | | | (945) | | | | | | (4,626) | | | | | | (9,727) | | | | | | (21,488) | | | | | | | ||||||||
非流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
银行的长期贷款
|
| | | | (1,543) | | | | | | — | | | | | | — | | | | | | (5,400) | | | | | | (6,943) | | | | | | | ||||||||
Net balances
|
| | | | (6,906) | | | | | | (138) | | | | | | (316) | | | | | | (9,685) | | | | | | (17,045) | | | | | | |
| | |
December 31, 2020
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
现金和现金等价物
|
| | | | 933 | | | | | | 3,572 | | | | | | 919 | | | | | | 1,559 | | | | | | 6,983 | | | | | | | ||||||||
Trade receivables
|
| | | | — | | | | | | — | | | | | | 328 | | | | | | 161 | | | | | | 489 | | | | | | | ||||||||
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,875 | | | | | | 79 | | | | | | 1,954 | | | | | | | ||||||||
| | | | | 933 | | | | | | 3,572 | | | | | | 3,122 | | | | | | 1,799 | | | | | | 9,426 | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
本期长期贷款
|
| | | | (79) | | | | | | — | | | | | | — | | | | | | (2,082) | | | | | | (2,161) | | | | | | | ||||||||
Trade payables
|
| | | | — | | | | | | (368) | | | | | | (1,110) | | | | | | (5,673) | | | | | | (7,151) | | | | | | | ||||||||
应付款和贷方余额
|
| | | | (2,813) | | | | | | — | | | | | | (653) | | | | | | (205) | | | | | | (3,671) | | | | | | | ||||||||
| | | | | (2,892) | | | | | | (368) | | | | | | (1,763) | | | | | | (7,960) | | | | | | (12,983) | | | | | | | ||||||||
非流动负债: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
银行的长期贷款
|
| | | | (1,718) | | | | | | — | | | | | | — | | | | | | (4,596) | | | | | | (6,314) | | | | | | | ||||||||
Net balances
|
| | | | (3,677) | | | | | | 3,204 | | | | | | 1,359 | | | | | | (10,757) | | | | | | (9,871) | | | | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Linked to NIS
|
| | | | (6,904) | | | | | | (3,677) | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (690) | | | | | | (368) | | |
Linked to EUR
|
| | | | (138) | | | | | | 3,204 | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (14) | | | | | | 320 | | |
Linked to GBP
|
| | | | (316) | | | | | | 1,359 | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (32) | | | | | | 136 | | |
31.12.2021
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
本期长期贷款
|
| | | | 448 | | | | | | 5,886 | | | | | | — | | | | | | 6,334 | | |
租赁方面的负债--ST
|
| | | | 132 | | | | | | 857 | | | | | | — | | | | | | 989 | | |
Trade payables
|
| | | | — | | | | | | 8,522 | | | | | | — | | | | | | 8,522 | | |
关联方应付款
|
| | | | — | | | | | | 2,149 | | | | | | — | | | | | | 2,149 | | |
Other Accounts Payable
|
| | | | — | | | | | | 4,483 | | | | | | — | | | | | | 4,483 | | |
来自银行的长期贷款,净额
|
| | | | — | | | | | | — | | | | | | 6,943 | | | | | | 6,943 | | |
租赁方面的负债-LT
|
| | | | — | | | | | | — | | | | | | 2,984 | | | | | | 2,984 | | |
Loan from Shareholder
|
| | | | — | | | | | | — | | | | | | 4,533 | | | | | | 4,533 | | |
Warrant Liabilities
|
| | | | — | | | | | | 1,392 | | | | | | — | | | | | | 1,392 | | |
Total
|
| | | | 580 | | | | | | 23,289 | | | | | | 14,460 | | | | | | 38,329 | | |
31.12.2020
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
本期长期贷款
|
| | | | 147 | | | | | | 2,014 | | | | | | — | | | | | | 2,161 | | |
租赁方面的负债--ST
|
| | | | 114 | | | | | | 818 | | | | | | — | | | | | | 932 | | |
Trade payables
|
| | | | — | | | | | | 7,151 | | | | | | — | | | | | | 7,151 | | |
Other Accounts Payable
|
| | | | — | | | | | | 3,671 | | | | | | — | | | | | | 3,671 | | |
关联方应付款
|
| | | | — | | | | | | 327 | | | | | | — | | | | | | 327 | | |
来自银行的长期贷款,净额
|
| | | | — | | | | | | — | | | | | | 6,314 | | | | | | 6,314 | | |
租赁方面的负债-LT
|
| | | | — | | | | | | — | | | | | | 3,465 | | | | | | 3,465 | | |
Loan from shareholder
|
| | | | — | | | | | | — | | | | | | 4,212 | | | | | | 4,212 | | |
Warrant Liabilities
|
| | | | — | | | | | | 1,118 | | | | | | — | | | | | | 1,118 | | |
Total
|
| | | | 261 | | | | | | 15,099 | | | | | | 13,991 | | | | | | 29,351 | | |
| | |
Level
|
| |
31.12.2021
|
| |
31.12.2020
|
| |||||||||
财务负债: | | | | | | | | | | | | | | | | | | | |
Warrants Liabilities
|
| | | | 3 | | | | | | 1,392 | | | | | | 1,118 | | |
| | |
Warrants
|
| |||
Balance at January 1, 2020
|
| | | | 814 | | |
Issuance of warrants
|
| | | | 295 | | |
财务费用中确认的公允价值变动
|
| | | | 9 | | |
Balance at December 31, 2020
|
| | | | 1,118 | | |
Issuance of warrants
|
| | | | 74 | | |
财务费用中确认的公允价值变动
|
| | | | 200 | | |
Balance at December 31, 2021
|
| | | | 1,392 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
At January 1
|
| | | | 1,596 | | | | | | 1,606 | | |
Principal Payments
|
| | | | (488) | | | | | | — | | |
汇率差异
|
| | | | (82) | | | | | | 189 | | |
确认为研发费用抵销的金额
|
| | | | (258) | | | | | | — | | |
负债重估
|
| | | | 600 | | | | | | (199) | | |
As of December 31
|
| | | | 1,368 | | | | | | 1,596 | | |
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||
Number Outstanding on
December 31, 2021 |
| |
Weighted Average
剩余合同期限 |
| |
Number Exercisable on
December 31, 2021 |
| |
Exercise Price
|
| |||||||||
| | |
Years
|
| | | | | | | |
USD
|
| ||||||
947
|
| | | | 3.03 | | | | | | 947 | | | | | | 0.0001 | | |
563
|
| | | | 2.17 | | | | | | 563 | | | | | | 0.536 | | |
260
|
| | | | 6.45 | | | | | | 260 | | | | | | 0.55 | | |
1,453
|
| | | | 7.17 | | | | | | 1,182 | | | | | | 1.102 | | |
4,487
|
| | | | 8.96 | | | | | | 186 | | | | | | 2.5 | | |
7,710
|
| | | | | | | | | | 3,138 | | | | | | | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Number
of Options |
| |
Weighted
Average Exercise Price |
| |
Number
of Options |
| |
Weighted
Average Exercise Price |
| ||||||||||||
| | |
USD
|
| | | | | | | |
USD
|
| | | | | | | ||||||
年初未完成的期权:
|
| | | | 6,448 | | | | | | 1.57 | | | | | | 3,579 | | | | | | 0.42 | | |
本年度的变化: | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted
|
| | | | 1,499 | | | | | | 2.34 | | | | | | 3,575 | | | | | | 2.38 | | |
Exercised
|
| | | | 58 | | | | | | 1.10 | | | | | | 572 | | | | | | 0.0001 | | |
Forfeited
|
| | | | 179 | | | | | | 1.83 | | | | | | 134 | | | | | | 1.10 | | |
年底未完成的期权
|
| | | | 7,710 | | | | | | 1.72 | | | | | | 6,448 | | | | | | 1.23 | | |
年底可行使的期权
|
| | | | 3,138 | | | | | | 0.705 | | | | | | 2,814 | | | | | | 0.31 | | |
| | |
For the year ended
|
| |||||||||||||||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||||||||||||||
| | |
USD thousands
|
| |
%
|
| |
USD thousands
|
| |
%
|
| ||||||||||||
Jet Talk
|
| | | | 3,116 | | | | | | 14% | | | | | | 7,279 | | | | | | 68% | | |
Airbus
|
| | | | 3,256 | | | | | | 15% | | | | | | 3,683 | | | | | | 35% | | |
Telesat
|
| | | | 8,400 | | | | | | 39% | | | | | | — | | | | | | — | | |
iDirect
|
| | | | 2,074 | | | | | | 10% | | | | | | — | | | | | | — | | |
| | |
US & Canada
|
| |
UK
|
| |
Other
|
| |
Consolidated
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| | | | | ||||||||||||||||||||||||||||||||
Revenues
|
| | | | 13,196 | | | | | | — | | | | | | 7,325 | | | | | | 10,316 | | | | | | 1,199 | | | | | | 316 | | | | | | 21,720 | | | | | | 10,632 | | | | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工资及相关费用
|
| | | | 6,764 | | | | | | 1,184 | | |
Materials and models
|
| | | | 1,516 | | | | | | 63 | | |
Depriciation
|
| | | | 56 | | | | | | 59 | | |
芯片开发工具和分包商
|
| | | | 507 | | | | | | 1,754 | | |
Total
|
| | | | 8,843 | | | | | | 3,060 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工资及相关费用
|
| | | | 16,508 | | | | | | 16,048 | | |
开发工具和分包商
|
| | | | 15,238 | | | | | | 14,814 | | |
政府支持和拨款
|
| | | | (13,802) | | | | | | (14,225) | | |
Total
|
| | | | 17,944 | | | | | | 16,637 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工资及相关费用
|
| | | | 1,752 | | | | | | 1,088 | | |
Total
|
| | | | 1,752 | | | | | | 1,088 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
工资及相关费用
|
| | | | 1,618 | | | | | | 1,020 | | |
折旧和管理费用
|
| | | | 2,087 | | | | | | 1,555 | | |
Other expenses
|
| | | | 50 | | | | | | 37 | | |
Total
|
| | | | 3,755 | | | | | | 2,612 | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
基本每股收益计算: | | | | | | | | | | | | | | | ||
Net loss
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
普通股股东亏损(美元)
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
普通股加权平均数
|
| | | | 17,902,000 | | | | | | 17,551,000 | | | | ||
每股基本和稀释后亏损,单位为美元
|
| | | | (0.95) | | | | | | (1.00) | | | |
|
未经审计的财务状况中期简明合并报表
|
| | | | F-47 – F-48 | | |
|
未经审计的中期全面亏损简并报表
|
| |
F-49
|
| |||
|
未经审计的股东亏损变化中期简明合并报表
|
| |
F-50
|
| |||
|
未经审计的现金流量中期简并报表
|
| |
F-51
|
| |||
|
未经审计的中期简明合并财务报表附注
|
| | | | F-52 – F-58 | | |
| | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
Unaudited
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | | | | | 23,007 | | | | | | 3,854 | | |
应收贸易账款
|
| | | | | | | 1,202 | | | | | | 806 | | |
Contract Assets
|
| | | | | | | 4,035 | | | | | | 6,015 | | |
Other current assets
|
| | | | | | | 7,166 | | | | | | 3,419 | | |
Related parties
|
| |
6
|
| | | | 93 | | | | | | — | | |
Inventory
|
| | | | | | | 771 | | | | | | 685 | | |
Total current assets
|
| | | | | | | 36,274 | | | | | | 14,779 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| | | | | | | 3,098 | | | | | | 3,147 | | |
财产、厂房和设备,净额
|
| | | | | | | 989 | | | | | | 972 | | |
Investment in Jet Talk
|
| |
4
|
| | | | 2,026 | | | | | | 2,137 | | |
Other non-current assets
|
| | | | | | | 220 | | | | | | 271 | | |
非流动资产合计
|
| | | | | | | 6,333 | | | | | | 6,527 | | |
TOTAL ASSETS
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
| | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
Unaudited
|
| | | | | | | |||
负债和股东亏损 | | | | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 1,394 | | | | | | 8,522 | | |
金融机构的短期贷款
|
| | | | | | | — | | | | | | 6,334 | | |
ESA advance payments
|
| | | | | | | 10,137 | | | | | | 15,270 | | |
客户预付款
|
| | | | | | | 12,258 | | | | | | 1,504 | | |
Lease liabilities
|
| | | | | | | 936 | | | | | | 989 | | |
其他应付帐款和应计费用
|
| | | | | | | 7,464 | | | | | | 6,704 | | |
Related parties
|
| |
6
|
| | | | 174 | | | | | | 2,149 | | |
流动负债总额
|
| | | | | | | 32,363 | | | | | | 41,472 | | |
非流动负债: | | | | | | | | | | | | | | | | |
金融机构的长期贷款
|
| |
3.a
|
| | | | 50,470 | | | | | | 6,943 | | |
Lease liabilities
|
| | | | | | | 2,638 | | | | | | 2,984 | | |
股东借款,净额
|
| |
5
|
| | | | — | | | | | | 4,533 | | |
Warrant Liabilities
|
| | | | | | | 1,290 | | | | | | 1,392 | | |
应付版税的责任
|
| | | | | | | 1,390 | | | | | | 1,368 | | |
非流动负债合计
|
| | | | | | | 55,788 | | | | | | 17,220 | | |
SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
Share premium
|
| | | | | | | 53,443 | | | | | | 46,203 | | |
Capital reserves
|
| | | | | | | 3,900 | | | | | | 226 | | |
Accumulated deficit
|
| | | | | | | (102,891) | | | | | | (83,819) | | |
股东亏损总额
|
| | | | | | | (45,544) | | | | | | (37,386) | | |
总负债和股东赤字
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
|
September 29, 2022
|
| | | | | | |
|
Date of approval of
the financial statements |
| |
David Ripstein
CEO |
| |
Yoav Leibovitch
Chairman of the Board and CFO |
|
| | | | | |
December 31
|
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
Revenues: | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | | | | 2,983 | | | | | | 9,048 | | |
Sale of products
|
| | | | | | | 328 | | | | | | 1,859 | | |
Total revenues
|
| | | | | | | 3,311 | | | | | | 10,907 | | |
销售和服务成本: | | | | | | | | | | | | | | | | |
开发服务和试生产
|
| | | | | | | 1,323 | | | | | | 2,625 | | |
Sale of products
|
| | | | | | | 201 | | | | | | 1,389 | | |
销售和服务总成本
|
| | | | | | | 1,524 | | | | | | 4,014 | | |
Gross profit
|
| | | | | | | 1,787 | | | | | | 6,893 | | |
研发费用净额
|
| | | | | | | 9,045 | | | | | | 8,823 | | |
销售和营销费用
|
| | | | | | | 1,020 | | | | | | 855 | | |
一般和行政费用
|
| | | | | | | 4,216 | | | | | | 1,883 | | |
Loss from operations
|
| | | | | | | (12,494) | | | | | | (4,668) | | |
Finance Income
|
| | | | | | | 210 | | | | | | | | |
Finance Expenses
|
| | | | | | | (6,677) | | | | | | (978) | | |
按权益法核算的公司应占损失,净额
|
| | | | | | | (111) | | | | | | (951) | | |
所得税前亏损
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
Income taxes
|
| | | | | | | | | | | | | | | |
Loss for the period
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
其他综合收益(亏损)税后净额: | | | | | | | | | | | | | | | | |
对外业务翻译汇兑损益
|
| | | | | | | 3,674 | | | | | | (557) | | |
本期综合亏损总额
|
| | | | | | | (15,398) | | | | | | (7,154) | | |
每股基本和摊薄亏损(美元)
|
| | | | | | | (1.03) | | | | | | (0.37) | | |
已发行的基本和稀释加权平均普通股
|
| | | | | | | 18,601 | | | | | | 17,892 | | |
| | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
For the six-month period ended June 30, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2022
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
Exercise of options
|
| | | | 145,000 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
向金融机构发行的股票
|
| | | | 808,907 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 1,978 | | | | | | — | | | | | | — | | | | | | 1,978 | | |
股票返还公司
|
| | | | (75,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Warrant exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | 822,640 | | | | |
|
(*)
|
| | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 5,000 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 229 | | | | | | — | | | | | | — | | | | | | 229 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (19,072) | | | | | | 3,674 | | | | | | (15,398) | | |
Balance as of June 30, 2022
|
| | | | 18,829,354 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 1,678,640 | | | | | | 4 | | | | | | 53,443 | | | | | | (102,891) | | | | | | 3,900 | | | | | | (45,544) | | |
For the six-month period ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
Exercise of options
|
| | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77 | | | | | | — | | | | | | — | | | | | | 77 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,597) | | | | | | (557) | | | | | | (7,154) | | |
Balance as of June 30, 2021
|
| | | | 17,904,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,089 | | | | | | (73,366) | | | | | | (1,462) | | | | | | (28,735) | | |
| | |
For the six-month period
ended June 30 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | |
将净利润与经营活动提供的净现金进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 740 | | | | | | 764 | | |
按权益法核算的公司应占损失,净额
|
| | | | 111 | | | | | | 951 | | |
借款财务费用
|
| | | | 401 | | | | | | 545 | | |
权证负债公允价值变动
|
| | | | (102) | | | | | | (164) | | |
股票薪酬
|
| | | | 229 | | | | | | 77 | | |
贸易应收账款减少(增加)
|
| | | | (439) | | | | | | (1,571) | | |
合同资产减少(增加)
|
| | | | 1,336 | | | | | | (2,171) | | |
(Increase) in inventory
|
| | | | (86) | | | | | | 40 | | |
其他流动资产增加(减少)
|
| | | | (4,396) | | | | | | 844 | | |
贸易应付款增加
|
| | | | (6,745) | | | | | | 1,588 | | |
欧空局预付款减少
|
| | | | (3,865) | | | | | | (1,477) | | |
递延收入减少
|
| | | | — | | | | | | (563) | | |
其他应付帐款和应计费用增加
|
| | | | (957) | | | | | | 212 | | |
客户预付款增加
|
| | | | 11,502 | | | | | | — | | |
应付特许权使用费负债增加(减少)
|
| | | | 141 | | | | | | 290 | | |
经营活动中使用的净现金
|
| | | | (21,202) | | | | | | (7,232) | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
银行长期存款减少
|
| | | | 51 | | | | | | 217 | | |
购置房产、厂房和设备
|
| | | | (119) | | | | | | (297) | | |
由投资活动提供(用于)的净现金
|
| | | | (68) | | | | | | (80) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
收到金融机构的长期贷款,净额,并向
发行股票
the lender |
| | | | 52,837 | | | | | | 5,000 | | |
偿还股东借款
|
| | | | (5,000) | | | | | | — | | |
偿还银行贷款
|
| | | | (13,818) | | | | | | (1,020) | | |
特许权使用费偿还责任
|
| | | | (119) | | | | | | — | | |
支付租赁债务
|
| | | | (795) | | | | | | (808) | | |
Issuance of shares
|
| | | | 5,033 | | | | | | 22 | | |
融资活动提供的现金净额
|
| | | | 38,138 | | | | | | 3,194 | | |
现金和现金等价物增加(减少)
|
| | | | 16,868 | | | | | | (4,118) | | |
年初现金及现金等价物余额
|
| | | | 3,854 | | | | | | 6,983 | | |
外汇汇率变动对现金和现金等价物的影响
|
| | | | 2,285 | | | | | | 10 | | |
年末现金和现金等价物余额
|
| | | | 23,007 | | | | | | 2,875 | | |
附录A本年度支付和收到的 - 现金: | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,096 | | | | | | 618 | | |
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
Held By
|
| |
注册国家/地区
|
| ||||||
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
Israel
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy卫星系统英国
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
UK
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy通信
|
| |
USA
|
|
Satixfy MS
|
| | | | 100% | | | | | | — | | | |
Satixfy通信
|
| |
Cayman
|
|
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
30.06.2022
|
| |
2021
|
| |
Held By
|
| |
注册国家/地区
|
| ||||||
Jet Talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| |
UK
|
|
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss Company share
|
| | | | 218 | | | | | | 1,865 | | |
按权益法核算的公司应占损失,净额
|
| | | | 111 | | | | | | 951 | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Revenues from Jet Talk
|
| | | | — | | | | | | 1,336 | | |
Revenues from iDirect
|
| | | | 212 | | | | | | 1,642 | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Jet Talk-应收账款
|
| | | | 93 | | | | | | 174 | | |
Total Assets
|
| | | | 93 | | | | | | 174 | | |
Liabilities | | | | | | | | | | | | | |
Raysat Israel Ltd.
|
| | | | 100 | | | | | | 278 | | |
Ilan Gat Engineers Ltd
|
| | | | 64 | | | | | | 551 | | |
Other
|
| | | | 10 | | | | | | — | | |
对股东的责任
|
| | | | — | | | | | | 236 | | |
Total Liabilities
|
| | | | 174 | | | | | | 1,065 | | |
| | |
Level
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||||||||
财务负债: | | | | | | | | | | | | | | | | | | | |
Warrants Liabilities
|
| | | | 3 | | | | | | 1,290 | | | | | | 1,392 | | |
| | |
Warrants
|
| |||
Balance at January 1, 2021
|
| | | | 1,118 | | |
Issuance of warrants
|
| | | | 74 | | |
财务费用中确认的公允价值变动
|
| | | | 200 | | |
Balance at December 31, 2021
|
| | | | 1,392 | | |
Issuance of warrants
|
| | | | — | | |
财务费用中确认的公允价值变动
|
| | | | (102) | | |
Balance at June 30, 2022
|
| | | | 1,290 | | |
| Assets: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 510,165 | | |
|
Prepaid expenses
|
| | | | 635,952 | | |
|
Total current assets
|
| | | | 1,146,117 | | |
|
预付费用,非流动费用
|
| | | | 443,363 | | |
|
信托账户中持有的现金
|
| | | | 201,007,683 | | |
|
Total assets
|
| | | $ | 202,597,163 | | |
| 负债和股东权益(亏损) | | | | | | | |
| 流动负债: | | | | | | | |
|
Accrued expenses
|
| | | $ | 1,566,013 | | |
|
流动负债总额
|
| | | | 1,566,013 | | |
|
Warrant liabilities
|
| | | | 9,340,468 | | |
|
延期承销佣金
|
| | | | 9,000,000 | | |
|
Total liabilities
|
| | | | 19,906,481 | | |
| 承付款和或有事项(附注6) | | | | | | | |
|
可能赎回的A类普通股,2000万股,赎回价值10.05美元
|
| | | | 201,007,683 | | |
| 股东权益(亏损): | | | | | | | |
|
优先股,面值0.0001美元;授权2,000,000股;未发行和已发行
|
| | | | — | | |
|
A类普通股,面值0.0001美元;授权发行200,000,000股;未发行,
已发行股票(不包括可能赎回的20,000,000股) |
| | | | — | | |
|
B类普通股,面值0.0001美元;授权股份2000万股;已发行和已发行股份500万股
|
| | | | 500 | | |
|
新增实收资本
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (18,317,501) | | |
|
股东权益合计(亏损)
|
| | | | (18,317,001) | | |
|
总负债和股东权益(赤字)
|
| | | $ | 202,597,163 | | |
|
组建和运营成本
|
| | | $ | 1,821,244 | | |
|
Loss from operations
|
| | | | (1,821,244) | | |
| Other income (expense) | | | | | | | |
|
权证负债公允价值变动
|
| | | | 3,993,683 | | |
|
分配给权证负债的交易成本
|
| | | | (1,260,224) | | |
|
超额配售到期收益
|
| | | | 41,845 | | |
|
Interest income
|
| | | | 7,683 | | |
|
Total other income, net
|
| | | | 2,782,987 | | |
|
Net income
|
| | | $ | 961,743 | | |
|
基本和稀释后加权平均流通股、需要赎回的普通股
|
| | | | 8,433,735 | | |
|
每股A类普通股的基本和稀释后净收益
|
| | | $ | 0.07 | | |
|
基本和稀释后加权平均流通股、普通股
|
| | | | 5,000,000 | | |
|
普通股基本和稀释后净收益
|
| | | $ | 0.07 | | |
| | |
Class A Ordinary
Share |
| |
Class B Ordinary
Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股东发行的B类普通股
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
没收75万股超额配售的方正股票
|
| | | | — | | | | | | — | | | | | | (750,000) | | | | | | (75) | | | | | | 75 | | | | | | — | | | | | | — | | |
通过公开发行销售2000万套
|
| | | | 20,000,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | |
需要赎回的股票
|
| | | | (20,000,000) | | | | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | |
私募超过公允价值的部分作为出资额,扣除存入信托的金额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,914 | | | | | | — | | | | | | 848,914 | | |
超额配售期权的公允价值
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (41,845) | | | | | | | | | | | | (41,845) | | |
需赎回的A类普通股后续计量
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (831,569) | | | | | | (29,080,985) | | | | | | (29,912,554) | | |
锚定投资者的激励措施
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,801,741 | | | | | | 9,801,741 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 961,743 | | | | | | 961,743 | | |
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
| 经营活动现金流: | | | | | | | |
|
Net income
|
| | | $ | 961,743 | | |
|
将净收入与经营活动中使用的净现金进行调整:
|
| | | | | | |
|
信托账户中持有的有价证券赚取的利息
|
| | | | (7,683) | | |
|
分配给认股权证的发售成本
|
| | | | 1,260,224 | | |
|
超额配售到期收益
|
| | | | (41,845) | | |
|
权证负债公允价值变动
|
| | | | (3,993,683) | | |
|
经营性资产和负债变动:
|
| | | | | | |
|
Prepaid assets
|
| | | | (1,079,315) | | |
|
Accrued expenses
|
| | | | 1,355,676 | | |
|
经营活动中使用的净现金
|
| | | | (1,544,883) | | |
| 投资活动现金流: | | | | | | | |
|
信托账户现金投资
|
| | | | (201,000,000) | | |
|
投资活动中使用的净现金
|
| | | | (201,000,000) | | |
| 融资活动的现金流: | | | | | | | |
|
首次公开募股的收益,扣除支付的承销折扣后的净额
|
| | | | 196,000,000 | | |
|
私募收益
|
| | | | 7,630,000 | | |
|
方正股票发行收益
|
| | | | 25,000 | | |
|
向关联方发行本票所得款项
|
| | | | 148,372 | | |
|
本票付款
|
| | | | (148,372) | | |
|
延期发行费用的支付
|
| | | | (599,952) | | |
|
融资活动提供的现金净额
|
| | | | 203,055,048 | | |
|
Net change in cash
|
| | | | 510,165 | | |
|
期初现金
|
| | | | — | | |
|
Cash, end of the period
|
| | | $ | 510,165 | | |
| 补充披露非现金投融资活动 | | | | | | | |
|
延期承保折扣
|
| | | $ | 9,000,000 | | |
|
认股权证负债的初始分类
|
| | | $ | 13,334,151 | | |
|
可能转换的A类普通股初始值
|
| | | $ | 201,000,000 | | |
|
可能赎回的A类普通股增持
|
| | | $ | 7,683 | | |
| | |
For the Period from April 23, 2021
(Inception) to December 31, 2021 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
基本和稀释后每股净收益: | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 603,785 | | | | | $ | 357,958 | | |
Denominator:
|
| | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 8,433,735 | | | | | | 5,000,000 | | |
每股基本和稀释后净收益
|
| | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (7,553,065) | | |
|
普通股发行成本
|
| | | | (22,351,806) | | |
| Plus: | | | | | | | |
|
账面价值到赎回价值的重新计量
|
| | | | 29,904,871 | | |
|
Interest income
|
| | | | 7,683 | | |
|
或有可赎回普通股
|
| | | $ | 201,007,683 | | |
| | |
December
31, 2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户持有的有价证券
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
认股权证债务 - 私募认股权证
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Input
|
| |
December
31, 2021 |
| |
September
17, 2021 |
|
Exercise price
|
| |
$11.50
|
| |
$11.50
|
|
Unit price
|
| |
$ 9.78
|
| |
$10.00
|
|
Volatility
|
| |
9.6%
|
| |
13.3%
|
|
认股权证的预期期限
|
| |
6.07 years
|
| |
6.36 years
|
|
Risk-free rate
|
| |
1.36
|
| |
1.08%
|
|
Dividend yield
|
| |
0
|
| |
0
|
|
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
Fair value as of April 23, 2021 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2021年9月17日的初步测量
|
| | | | 5,781,086 | | | | | | 7,553,065 | | | | | | 13,334,151 | | |
权证负债公允价值变动
|
| | | | (1,734,618) | | | | | | (2,259,065) | | | | | | (3,993,683) | | |
Transfer from level 3 to level 1
|
| | | | | | | | | | (5,294,000) | | | | | | (5,294,000) | | |
Fair value as of December 31, 2021
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 49,254 | | | | | $ | 510,165 | | |
Prepaid expenses
|
| | | | 621,125 | | | | | | 635,952 | | |
Total current assets
|
| | | | 670,379 | | | | | | 1,146,117 | | |
预付费用,非流动费用
|
| | | | — | | | | | | 443,363 | | |
信托账户中持有的投资
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
Total assets
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
负债和股东亏损 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 3,766,307 | | | | | $ | 1,566,013 | | |
流动负债总额
|
| | | | 3,766,307 | | | | | | 1,566,013 | | |
Warrant liabilities
|
| | | | 2,035,861 | | | | | | 9,340,468 | | |
延期承销佣金
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
Total liabilities
|
| | | | 14,802,168 | | | | | | 19,906,481 | | |
承付款和或有事项(附注6) | | | | | | | | | | | | | |
可能赎回的A类普通股,截至2022年6月30日和2021年12月31日赎回价值10.05美元的2000万股
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权2,000,000股;未发行和已发行
|
| | | | — | | | | | | — | | |
截至2022年6月30日和2021年12月31日,A类普通股,面值0.0001美元;授权股份2亿股;截至2022年6月30日和2021年12月31日,没有发行和发行的股份(不包括可能赎回的2000万股)
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权股份2000万股;
5,000,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021 |
| | | | 500 | | | | | | 500 | | |
新增实收资本
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (14,132,289) | | | | | | (18,317,501) | | |
股东亏损总额
|
| | | | (14,131,789) | | | | | | (18,317,001) | | |
总负债和股东亏损
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
| | |
For the three
months ended June 30, 2022 |
| |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| |||||||||
组建和运营成本
|
| | | $ | 1,290,583 | | | | | $ | 3,119,396 | | | | | $ | 6,800 | | |
Loss from operations
|
| | | | (1,290,583) | | | | | | (3,119,396) | | | | | | (6,800) | | |
Other income | | | | | | | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | | 2,378,580 | | | | | | 7,304,607 | | | | | | — | | |
Interest income
|
| | | | 244,969 | | | | | | 260,583 | | | | | | — | | |
Total other income
|
| | | | 2,623,549 | | | | | | 7,565,190 | | | | | | — | | |
Net income (loss)
|
| | | $ | 1,332,966 | | | | | $ | 4,445,794 | | | | | $ | (6,800) | | |
基本和稀释后加权平均流通股、可能赎回的A类普通股
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | — | | |
基本和稀释后净收益(亏损),A类普通股,可能需要赎回
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | — | | |
基本和稀释后的加权平均流通股 - B类普通股
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
基本和稀释后净收益(亏损),B类普通股
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | (0.00) | | |
| | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
可能赎回的A类普通股增持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,614) | | | | | | (15,614) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,112,829 | | | | | | 3,112,829 | | |
Balance – March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (15,220,286) | | | | | $ | (15,219,786) | | |
可能赎回的A类普通股增持
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,969) | | | | | | (244,969) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,332,966 | | | | | | 1,332,966 | | |
Balance – June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (14,132,289) | | | | | $ | (14,131,789) | | |
| | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股东发行的B类普通股(1)
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,800) | | | | | | (6,800) | | |
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | (6,800) | | | | | $ | 18,200 | | |
| | |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,445,794 | | | | | $ | (6,800) | | |
将净收益(亏损)与经营活动中使用的现金净额进行调整:
|
| | | | | | | | | | | | |
关联方支付的组建费用
|
| | | | — | | | | | | 6,800 | | |
信托账户中的投资赚取利息
|
| | | | (260,583) | | | | | | — | | |
权证负债公允价值变动
|
| | | | (7,304,607) | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Prepaid assets
|
| | | | 458,190 | | | | | | — | | |
Accrued expenses
|
| | | | 2,200,295 | | | | | | — | | |
经营活动中使用的净现金
|
| | | | (460,911) | | | | | | — | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
向关联方发行本票所得款项
|
| | | | — | | | | | | 1,000 | | |
融资活动提供的现金净额
|
| | | | — | | | | | | 1,000 | | |
Net change in cash
|
| | | | (460,911) | | | | | | 1,000 | | |
期初现金
|
| | | | 510,165 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 49,254 | | | | | $ | 1,000 | | |
补充披露非现金投融资活动 | | | | | | | | | | | | | |
可能赎回的A类普通股增持
|
| | | $ | 260,583 | | | | | $ | — | | |
保荐人为换取B类债券发行而支付的延期发行费用
ordinary shares |
| | | $ | — | | | | | $ | 18,200 | | |
保荐人根据本票支付的延期发行费用
|
| | | $ | — | | | | | $ | 10,000 | | |
递延发售成本计入应计发售成本和费用
|
| | | $ | — | | | | | $ | 51,742 | | |
| | |
For the
Three Months Ended June 30, 2022 |
| |
For the
Six Months Ended June 30, 2022 |
| |
For the Period from
April 23, 2021 (inception) Through June 30, 2021 |
| |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
每股基本和稀释后净收益(亏损):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收益(亏损)分摊
|
| | | $ | 1,066,373 | | | | | $ | 266,593 | | | | | $ | 3,556,635 | | | | | $ | 889,159 | | | | | $ | — | | | | | $ | (6,800) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 20,000,000 | | | | | | 5,000,000 | | | | | | 20,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
每股基本和稀释后净收益(亏损)
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | — | | | | | $ | (0.00) | | |
|
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| Less: | | | | | | | |
|
分配给公开认股权证的收益
|
| | | | (7,553,065) | | |
|
普通股发行成本
|
| | | | (22,351,806) | | |
| Plus: | | | | | | | |
|
账面价值到赎回价值的重新计量
|
| | | | 29,904,871 | | |
|
Interest income
|
| | | | 7,683 | | |
|
截至2021年12月31日的或有可赎回普通股
|
| | | | 201,007,683 | | |
| Plus: | | | | | | | |
|
Interest income
|
| | | | 15,614 | | |
|
截至2022年3月31日的或有可赎回普通股
|
| | | | 201,023,297 | | |
| Plus: | | | | | | | |
|
Interest income
|
| | | | 244,969 | | |
|
截至2022年6月30日的或有可赎回普通股
|
| | | $ | 201,268,266 | | |
| | |
June 30, 2022
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | $ | 1,150,000 | | | | | $ | 1,150,000 | | | | | $ | — | | | | | $ | — | | |
担保债务 - 私募
Warrants |
| | | | 885,861 | | | | | | — | | | | | | 885,861 | | | | | | — | | |
| | | | $ | 2,035,861 | | | | | $ | 1,150,000 | | | | | $ | 885,861 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证责任 - 公共认股权证
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
认股权证债务 - 私募认股权证
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Input
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||
Exercise price
|
| | | $ | — | | | |
$11.50
|
|
Unit price
|
| | | $ | — | | | |
$9.78
|
|
Volatility
|
| | | | —% | | | |
9.6%
|
|
认股权证的预期期限
|
| | | | — | | | |
6.07 years
|
|
Risk-free rate
|
| | | | —% | | | |
1.36%
|
|
Dividend yield
|
| | | | — | | | |
0
|
|
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
Fair value as of January 1, 2022
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
权证负债公允价值变动
|
| | | | (2,132,027) | | | | | | — | | | | | | (2,132,027) | | |
Transfer from level 3 to level 2
|
| | | | (1,914,441) | | | | | | — | | | | | | (1,914,441) | | |
权证负债公允价值变动
|
| | | | — | | | | | | — | | | | | | — | | |
Transfer from level 3 to level 2
|
| | | | — | | | | | | — | | | | | | — | | |
Fair value as of June 30, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Exhibit
Number |
| |
Description
|
|
|
2.1†*
|
| |
SatixFy、耐力收购公司和SatixFy MS之间的业务合并协议,日期为2022年3月8日(通过参考SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件2.1合并,经修订)。
|
|
|
2.2*
|
| | SatixFy、耐力收购公司和SatixFy MS之间的业务合并协议修正案1,日期为2022年6月13日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件2.2合并,经修订)。 | |
|
2.3*
|
| | SatixFy、耐力收购公司和SatixFy MS之间的业务合并协议修正案2,日期为2022年8月23日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件2.3合并,经修订)。 | |
|
3.1*
|
| |
SatixFy第二次修订和重新修订的章程表格(通过引用SatixFy通信有限公司于2022年9月21日提交给美国证券交易委员会的F-4表格的附件3.2合并,经修订)。
|
|
|
4.1
|
| |
由SatixFy、耐力收购公司和大陆航空修订和重新签署的担保协议,日期为2023年1月12日。
|
|
|
4.2*
|
| |
SatixFy普通股证书样本(参考SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格中的附件4.7,经修订)。
|
|
|
4.3*
|
| | SatixFy的保证书样本。 | |
|
4.4*
|
| |
SatixFy和大陆股票转让信托公司之间以及两者之间的认股权证协议表格(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格4.11合并,经修订)。
|
|
|
4.5*
|
| |
由SatixFy、SatixFy的某些股权持有人和耐力收购公司的某些股权持有人(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件4.12合并,经修订)以及在SatixFy Communications Ltd.、SatixFy的某些股权持有人和耐力收购公司的某些股权持有人之间修订和重新签署的截至2022年3月8日的股东协议。
|
|
|
5.1
|
| |
葛罗斯公司对SatixFy普通股和SatixFy认股权证的有效性的意见。
|
|
|
5.2*
|
| |
Davis Polk&Wardwell LLP对SatixFy认股权证有效性的意见。
|
|
|
10.1*
|
| | SatixFy交易支持协议的格式,日期为2022年3月8日,由SatixFy、耐力收购公司和SatixFy的某些股权持有人之间签署(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格10.2进行合并,经修订)。 | |
|
10.2*
|
| | 由耐力收购公司、保荐人以及耐力收购公司的某些高管和董事签署的保荐函协议,日期为2022年3月8日,以SatixFy和耐力收购公司为受益人(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格中的附件10.3进行合并,经修订)。 | |
|
10.3*
|
| | 由耐力收购公司、耐力收购公司的赞助商和某些股权持有人之间修订和重新签署的注册权协议,日期为2022年3月8日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国美国证券交易委员会的F-4表格中的附件10.4合并,经修订)。 | |
|
10.4*
|
| |
单元认购协议表,由SatixFy及其订户方提交,或由SatixFy与订户方之间提供(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格10.5合并,经修订)。
|
|
|
Exhibit
Number |
| |
Description
|
|
|
10.5*
|
| | SatixFy和CF主体投资有限责任公司之间的普通股购买协议,日期为2022年3月8日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格10.6合并,经修订)。 | |
|
10.6*
|
| | 注册权协议表格,由SatixFy和CF主体投资有限责任公司提供,并在两者之间(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格10.7合并,经修订)。 | |
|
10.7*
|
| | 董事与军官赔偿协议表格(合并内容参考SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格,经修订,附件10.8)。 | |
|
10.8†*
|
| | 信贷协议,日期为2022年2月1日,由作为行政代理的SatixFy、威尔明顿储蓄基金协会FSB及其贷款人之间签订的(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件10.10合并,经修订)。 | |
|
10.9†*
|
| | 担保协议,日期为2022年2月1日,由设保人SatixFy和作为抵押品代理人的威尔明顿储蓄基金协会之间签订(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格10.11,经修订并入)。 | |
|
10.10*
|
| | SatixFy UK Limited和ST电子(卫星通信和传感器系统)私人有限公司之间的股东协议,日期为2018年2月6日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件10.13合并,经修订)。 | |
|
10.11*
|
| | SatixFy、耐力收购公司和保荐人之间的保荐函协议修正案1,日期为2022年6月13日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件10.14合并,经修订)。 | |
|
10.12*
|
| | SatixFy、耐力收购公司和保荐人之间的保荐函协议修正案2,日期为2022年8月23日(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格的附件10.15合并,经修订)。 | |
|
10.13*
|
| | 远期购买协议,日期为2022年10月24日,由SatixFy、耐力、SatixFy MS和Vella Opportunity Fund SPV LLC - Series 7签署,修订后于2022年10月25日签订。 | |
|
10.14*
|
| | SatixFy Communications Ltd.和Vella Opportunity Fund SPV LLC - Series 7签订的股票购买协议(与附件10.13中引用的远期购买协议有关),日期为2022年11月21日。 | |
|
10.15*
|
| | 耐力收购公司、保荐人和其他各方之间修订和重新签署的注册权协议第1号修正案,日期为2022年10月27日。 | |
|
10.16*
|
| | SatixFy和ArgoSat Consulting LLC签署的咨询协议,日期为2022年12月4日。 | |
|
10.17*
|
| | SatixFy、SatixFy MS、耐力收购公司、耐力南极洲合作伙伴和其他各方之间的信函协议,日期为2022年12月8日。 | |
|
10.18
|
| | 由SatixFy、耐力南极洲合作伙伴有限责任公司和坎托·菲茨杰拉德公司签订的授权书协议,日期为2023年1月12日 | |
|
10.19
|
| | SatixFy通信有限公司补偿政策(通过引用SatixFy通信有限公司于2022年9月16日提交给美国证券交易委员会的F-4表格的附件10.9进行合并,经修订)。 | |
|
21.1*
|
| | SatixFy子公司列表(通过引用SatixFy Communications Ltd.于2022年9月21日提交给美国证券交易委员会的F-4表格中的附件21.1合并,经修订)。 | |
|
Exhibit
Number |
| |
Description
|
|
|
23.1*
|
| |
SatixFy的独立注册会计师事务所BDO International Limited的成员事务所Ziv Haft注册会计师事务所(Isr.)同意。
|
|
|
23.2*
|
| |
耐力的独立注册会计师事务所Marcum LLP同意。
|
|
|
23.3*
|
| |
格罗斯公司同意(见附件5.1)。
|
|
|
23.4*
|
| |
Davis Polk&Wardwell LLP同意(见附件5.2)。
|
|
|
24.1*
|
| |
Power of Attorney
|
|
|
107*
|
| |
Filing Fee Table
|
|
| | | | SATIXFY通信有限公司 | | |||
| | | | By: | | |
/s/ David Ripstein
|
|
| | | | | | |
Name:
David Ripstein
|
|
| | | | | | |
Title:
首席执行官
|
|
|
Name
|
| |
Position
|
|
|
/s/ David Ripstein
David Ripstein
|
| |
Chief Executive Officer
(首席执行官) |
|
|
/s/ Oren Harari
Oren Harari
|
| |
临时首席财务官
(首席财务官兼负责人 Accounting Officer) |
|
|
*
Yoav Leibovitch
|
| |
董事会主席
|
|
|
*
Mary P. Cotton
|
| |
Director
|
|
|
*
Richard C. Davis
|
| |
Director
|
|
|
*
Moshe Eisenberg
|
| |
Director
|
|
|
*
Yair Shamir
|
| |
Director
|
|
|
*
Yoram Stettiner
|
| |
Director
|
|
|
*
David L. Willetts
|
| |
Director
|
|
| | | | By: | | |
/s/ Colleen A. De Vries
|
|
| | | | | | |
Name:
Colleen A. De Vries
|
|
| | | | | | |
Title:
总裁高级副总裁代表科锐环球股份有限公司
|
|