|
以色列国
(州或其他管辖范围 公司或组织) |
| |
2844
(主要标准工业 分类代码号) |
| |
不适用
(税务局雇主 识别码) |
|
|
马克·D·贾菲
伊恩·舒曼 艾莉森·哈格蒂 Latham&Watkins LLP 美洲大道1271号 纽约,纽约10020 电话:(212)906-1200 传真:(212)751-4864 |
| |
冉海
约书亚·拉维茨 近红外短划线 Itay Lavi Herzog Fox&Neeman 6 Yitzhak Sadeh街 以色列特拉维夫6777506 电话:(972)(3)692 2020 传真:(972)(3)696 6464 |
| |
乔纳森·特鲁普曼
奇特科技美国公司 格林街110号 纽约,纽约10012 电话:(551)751-7495 |
| |
迈克尔·卡普兰
Roshni银行家Cariello Davis Polk&Wardwell LLP 列克星敦大道450号 纽约,纽约10017 电话:(212)450-4000 传真:(212)701-5800 |
| |
Aaron M.Lampert
Ephraim P.Friedman 戈德法布·格罗斯·塞利格曼公司 圆塔, 1个阿兹里利中心 以色列特拉维夫6701101 电话:(972)(3)-608 9999 传真:(972)(3)608 9909 |
|
| | |
第
页
|
| |||
演示基础
|
| | | | II | | |
市场和行业数据
|
| | | | II | | |
商标
|
| | | | II | | |
招股说明书摘要
|
| | | | 1 | | |
风险因素
|
| | | | 20 | | |
关于前瞻性陈述的特别说明
|
| | | | 78 | | |
使用收益
|
| | | | 80 | | |
股利政策
|
| | | | 81 | | |
大写
|
| | | | 82 | | |
稀释
|
| | | | 84 | | |
管理层对财务状况和结果的讨论和分析
操作的 个 |
| | | | 87 | | |
创始人来函
|
| | | | 109 | | |
业务
|
| | | | 112 | | |
管理
|
| | | | 136 | | |
主要股东和销售股东
|
| | | | 165 | | |
某些关系和关联方交易
|
| | | | 167 | | |
股本和公司章程说明
|
| | | | 170 | | |
有资格未来出售的股票
|
| | | | 179 | | |
税收和政府项目
|
| | | | 181 | | |
承销
|
| | | | 189 | | |
产品费用
|
| | | | 198 | | |
法律事务
|
| | | | 199 | | |
专家
|
| | | | 200 | | |
民事责任的可执行性
|
| | | | 201 | | |
您可以在哪里找到更多信息
|
| | | | 203 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||
| | |
预计2023年
|
| | | | | | | |
预计2023年
|
| | | | | | | ||||||||||||||||||
| | |
低
|
| |
高
|
| |
2022实际
|
| |
低
|
| |
高
|
| |
2022实际
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
公认会计准则财务指标
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
净收入
|
| | | $ | 134,546 | | | | | $ | 144,546 | | | | | $ | 97,659 | | | | | $ | 300,200 | | | | | $ | 310,200 | | | | | $ | 188,073 | | |
净收入
|
| | | $ | 20,910 | | | | | $ | 24,910 | | | | | $ | 16,624 | | | | | $ | 40,500 | | | | | $ | 44,500 | | | | | $ | 19,635 | | |
非公认会计准则财务指标
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的EBITDA(1)
|
| | | $ | 31,668 | | | | | $ | 36,668 | | | | | $ | 23,766 | | | | | $ | 60,100 | | | | | $ | 65,100 | | | | | $ | 30,480 | | |
| | |
截至6月30日的三个月
|
| |
截至6月30日的6个月
|
| ||||||||||||||||||||||||||||||
| | |
预计2023年
|
| | | | | | | |
预计2023年
|
| | | | | | | ||||||||||||||||||
| | |
低
|
| |
高
|
| |
2022实际
|
| |
低
|
| |
高
|
| |
2022实际
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
净收入
|
| | | $ | 20,910 | | | | | $ | 24,910 | | | | | $ | 16,624 | | | | | $ | 40,500 | | | | | $ | 44,500 | | | | | $ | 19,635 | | |
财务支出(收入),净额
|
| | | | (357) | | | | | | (357) | | | | | | (1,243) | | | | | | (200) | | | | | | (200) | | | | | | (1,686) | | |
所得税
|
| | | | 5,826 | | | | | | 6,826 | | | | | | 5,070 | | | | | | 10,800 | | | | | | 11,800 | | | | | | 6,137 | | |
折旧及摊销
|
| | | | 2,600 | | | | | | 2,600 | | | | | | 1,071 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 2,214 | | |
基于股份的薪酬
|
| | | | 2,689 | | | | | | 2,689 | | | | | | 2,123 | | | | | | 4,500 | | | | | | 4,500 | | | | | | 3,500 | | |
非经常性调整
|
| | | | — | | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 680 | | |
调整后的EBITDA
|
| | | $ | 31,668 | | | | | $ | 36,668 | | | | | $ | 23,766 | | | | | $ | 60,100 | | | | | $ | 65,100 | | | | | $ | 30,480 | | |
| | |
截止三个月
3月31日 |
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(千,不包括每股和每股数据)
|
| |||||||||||||||||||||||||||
合并报表数据:
|
| | | | | | | | | | | | | | | | |||||||||||||||
净收入
|
| | | $ | 165,654 | | | | | $ | 90,414 | | | | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 110,638 | | |
收入成本
|
| | | | 48,169 | | | | | | 30,047 | | | | | | 106,470 | | | | | | 69,374 | | | | | | 32,811 | | |
毛利
|
| | | | 117,485 | | | | | | 60,367 | | | | | | 218,050 | | | | | | 153,181 | | | | | | 77,827 | | |
销售、一般和行政管理
费用 |
| | | | 92,764 | | | | | | 56,732 | | | | | | 190,385 | | | | | | 133,669 | | | | | | 61,168 | | |
营业收入
|
| | | | 24,721 | | | | | | 3,635 | | | | | | 27,665 | | | | | | 19,512 | | | | | | 16,659 | | |
财务支出(收入),
净额 |
| | | | 157 | | | | | | (443) | | | | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
所得税的税前收入
|
| | | | 24,564 | | | | | | 4,078 | | | | | | 28,912 | | | | | | 18,635 | | | | | | 15,409 | | |
所得税
|
| | | | 4,974 | | | | | | 1,067 | | | | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
净收入
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
每股净收益,基本(1)
|
| | | $ | 0.37 | | | | | $ | 0.06 | | | | | $ | 0.41 | | | | | $ | 0.26 | | | | | $ | 0.22 | | |
稀释后每股净收益(1)
|
| | | $ | 0.35 | | | | | $ | 0.05 | | | | | $ | 0.39 | | | | | $ | 0.26 | | | | | $ | 0.22 | | |
| | |
截至2023年3月31日
|
| |||||||||||||||
| | |
实际
|
| |
形式(1)
|
| |
形式为
调整后(2)(3) |
| |||||||||
| | |
(千)
|
| |||||||||||||||
合并资产负债表数据: | | | | | | | | | | | | | | | | | | | |
现金和现金等价物、受限现金和短期存款
|
| | | $ | 110,099 | | | | | $ | 110,099 | | | | | $ | 158,520 | | |
营运资金(4)
|
| | | | 76,144 | | | | | | 76,144 | | | | | | 124,565 | | |
总资产
|
| | | | 272,509 | | | | | | 272,509 | | | | | | 320,930 | | |
留存收益
|
| | | | 62,834 | | | | | | 62,704 | | | | | | 62,704 | | |
股东权益合计
|
| | | $ | 120,354 | | | | | $ | 133,309 | | | | | $ | 181,730 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
关键操作措施 | | | | | | | | | | | | | | | | | | | |
订单账单(1)
|
| | | $ | 395,489 | | | | | $ | 267,814 | | | | | $ | 137,775 | | |
| | |
截止三个月
3月31日 |
| |
年终了
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
非公认会计准则财务指标 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的EBITDA(1)
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | | | | $ | 21,128 | | |
调整后的EBITDA利润率(2)
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | | | | | 19.1% | | |
调整后营业收入(3)
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | | | | $ | 16,869 | | |
调整后净收入(4)
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | | | | $ | 11,873 | | |
| | |
截至2023年3月31日
|
| |||||||||||||||
| | |
实际
|
| |
形式
|
| |
形式
调整后(2) |
| |||||||||
| | |
(千,不包括每股和每股
金额;未经审计) |
| |||||||||||||||
现金和现金等价物、受限现金和短期存款
|
| | | $ | 110,099 | | | | | $ | 110,099 | | | | | $ | 158,520 | | |
总负债(1)
|
| | | $ | 2,364 | | | | | $ | 1,684 | | | | | $ | 1,684 | | |
可赎回A股,每股票面价值0.001新谢克尔:
授权2,000,000股,实际;授权零股, 调整后的备考和备考;发行了983,861股 且已发行,实际;零股已发行及已发行, 预计数和调整后的预计数 |
| | | | 12,275 | | | | | | — | | | | | | — | | |
股东权益: | | | | | | | | | | | | | | | | | | | |
A类普通股,每股票面价值0.001新谢克尔:
1,000,000股授权,实际(3);2,000,000股 授权、预计和调整后的预计;38,392,577 已发行和流通股,实际;39,400,983股 形式上的已发行和已发行股票;41,155,368股 已发行且未偿还,调整后的预计金额 |
| | | | 12 | | | | | | 13 | | | | | | 13 | | |
B类普通股,每股票面价值0.001新谢克尔:
授权2,000,000股,实际(3);4,000,000股 授权、备考和调整后的备考;14,023,070 已发行和已发行、实际、预计和预计股份 调整后的表格 |
| | | | 4 | | | | | | 4 | | | | | | 4 | | |
新增实收资本
|
| | | | 55,766 | | | | | | 68,850 | | | | | | 117,271 | | |
累计折算调整
|
| | | | 1,738 | | | | | | 1,738 | | | | | | 1,738 | | |
留存收益
|
| | | | 62,834 | | | | | | 62,704 | | | | | | 62,704 | | |
股东权益合计
|
| | | | 120,354 | | | | | | 133,309 | | | | | | 181,730 | | |
总市值
|
| | | $ | 122,718 | | | | | $ | 134,993 | | | | | $ | 183,414 | | |
|
假设A类普通股每股首次公开募股价格
|
| |
|
| | | $ | 33.00 | | | |||
|
截至2023年3月31日每股普通股的历史有形账面净值
|
| | | $ | 1.32 | | | | | | | | |
|
每股普通股减少可归因于上文所述的备考调整
|
| | | | (0.01) | | | | | | | | |
|
预计截至2023年3月31日的每股普通股有形账面净值
|
| | | | 1.31 | | | | | | | | |
|
可归因于此的预计每股有形账面净值增加
提供服务 |
| | | | 0.83 | | | | | | | | |
|
预计为本次发行后调整后的每股有形账面净值
|
| | | | | | | | | | 2.14 | | |
|
本次发行向新投资者摊薄每股普通股
|
| | | | | | | | | $ | 30.86 | | |
| | |
普通股
购买了 |
| |
合计
考虑因素 |
| |
平均
每件价格 普通 共享 |
| |||||||||||||||||||||
| | |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||
现有股东
|
| | | | 53,424,053 | | | | | | 96.8% | | | | | $ | 44,648,000 | | | | | | 43.5% | | | | | $ | 0.84 | | |
新投资者
|
| | | | 1,754,385 | | | | | | 3.2 | | | | | | 57,894,705 | | | | | | 56.5% | | | | | $ | 33.00 | | |
合计
|
| | | | 55,178,438 | | | | | | 100.0% | | | | | $ | 102,542,705 | | | | | | 100.0% | | | | | | | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| ||||||||||||||||||
| | |
(千)
|
| |
净收入的%
|
| |
(千)
|
| |
净收入的%
|
| ||||||||||||
运营报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 165,654 | | | | | | 100.0% | | | | | $ | 90,414 | | | | | | 100.0% | | |
收入成本
|
| | | | 48,169 | | | | | | 29.1 | | | | | | 30,047 | | | | | | 33.2 | | |
毛利
|
| | | | 117,485 | | | | | | 70.9 | | | | | | 60,367 | | | | | | 66.8 | | |
销售、一般和行政费用
|
| | | | 92,764 | | | | | | 56.0 | | | | | | 56,732 | | | | | | 62.8 | | |
营业收入
|
| | | | 24,721 | | | | | | 14.9 | | | | | | 3,635 | | | | | | 4.0 | | |
财务支出(收入),净额
|
| | | | 157 | | | | | | 0.1 | | | | | | (443) | | | | | | (0.5) | | |
所得税的税前收入
|
| | | | 24,564 | | | | | | 14.8 | | | | | | 4,078 | | | | | | 4.5 | | |
所得税
|
| | | | 4,974 | | | | | | 3.0 | | | | | | 1,067 | | | | | | 1.2 | | |
净收入
|
| | | $ | 19,590 | | | | | | 11.8% | | | | | $ | 3,011 | | | | | | 3.3% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(千)
|
| |
净收入的%
|
| |
(千)
|
| |
净收入的%
|
| ||||||||||||
运营报表数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 324,520 | | | | | | 100.0% | | | | | $ | 222,555 | | | | | | 100.0% | | |
收入成本
|
| | | | 106,470 | | | | | | 32.8 | | | | | | 69,374 | | | | | | 31.2 | | |
毛利
|
| | | | 218,050 | | | | | | 67.2 | | | | | | 153,181 | | | | | | 68.8 | | |
销售、一般和行政费用
|
| | | | 190,385 | | | | | | 58.7 | | | | | | 133,669 | | | | | | 60.1 | | |
营业收入
|
| | | | 27,665 | | | | | | 8.5 | | | | | | 19,512 | | | | | | 8.8 | | |
财务支出(收入),净额
|
| | | | (1,247) | | | | | | (0.4) | | | | | | 877 | | | | | | 0.4 | | |
所得税的税前收入
|
| | | | 28,912 | | | | | | 8.9 | | | | | | 18,635 | | | | | | 8.4 | | |
所得税
|
| | | | 7,184 | | | | | | 2.2 | | | | | | 4,715 | | | | | | 2.1 | | |
净收入
|
| | | $ | 21,728 | | | | | | 6.7% | | | | | $ | 13,920 | | | | | | 6.3% | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
净收入
|
| | | $ | 165,654 | | | | | $ | 90,414 | | | | | $ | 75,240 | | | | | | 83.2% | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
收入成本
|
| | | $ | 48,169 | | | | | $ | 30,047 | | | | | $ | 18,122 | | | | | | 60.3% | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
毛利
|
| | | $ | 117,485 | | | | | $ | 60,367 | | | | | $ | 57,118 | | | | | | 94.6% | | |
毛利
|
| | | | 70.9% | | | | | | 66.8% | | | |
|
| | | | 4.2% | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
销售、一般和管理费用
|
| | | $ | 92,764 | | | | | $ | 56,732 | | | | | $ | 36,032 | | | | | | 63.5% | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
财务支出(收入),
净额 |
| | | $ | 157 | | | | | $ | (443) | | | | | $ | 600 | | | | | | (135.4)% | | |
| | |
截至3月31日的三个月
|
| |||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
所得税
|
| | | $ | 4,974 | | | | | $ | 1,067 | | | | | $ | 3,907 | | | | | | 366.2% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
净收入
|
| | | $ | 324,520 | | | | | $ | 222,555 | | | | | $ | 101,965 | | | | | | 45.8% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
收入成本
|
| | | $ | 106,470 | | | | | $ | 69,374 | | | | | $ | 37,096 | | | | | | 53.5% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
毛利
|
| | | $ | 218,050 | | | | | $ | 153,181 | | | | | $ | 64,869 | | | | | | 42.3% | | |
毛利
|
| | | | 67.2% | | | | | | 68.8% | | | |
|
| | | | (1.6)% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
销售、一般和管理费用
|
| | | $ | 190,385 | | | | | $ | 133,669 | | | | | $ | 56,716 | | | | | | 42.4% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||
财务支出(收入),
净额 |
| | | $ | (1,247) | | | | | $ | 877 | | | | | $ | (2,124) | | | | | | 242.2% | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$更改
|
| |
%更改
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
所得税
|
| | | $ | 7,184 | | | | | $ | 4,715 | | | | | $ | 2,469 | | | | | | 52.4% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(千)
|
| |||||||||
关键操作措施 | | | | | | | | | | | | | |
订单账单
|
| | | $ | 395,489 | | | | | $ | 267,814 | | |
| | |
截至3月31日的三个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
非公认会计准则财务指标 | | | | | | | | | | | | | | | | ||||||||||
调整后的EBITDA
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | |
调整后的EBITDA利润率
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | |
调整后营业收入
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | |
调整后净收入
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | |
| | |
截止三个月
3月31日 |
| |
年终了
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||||||||
净收入
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
财务支出(收入),净额
|
| | | | 157 | | | | | | (443) | | | | | | (1,247) | | | | | | 877 | | | | | | 1,250 | | |
所得税
|
| | | | 4,974 | | | | | | 1,067 | | | | | | 7,184 | | | | | | 4,715 | | | | | | 3,696 | | |
折旧及摊销
|
| | | | 1,900 | | | | | | 1,143 | | | | | | 4,408 | | | | | | 4,006 | | | | | | 4,258 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,377 | | | | | | 6,697 | | | | | | 2,107 | | | | | | 99 | | |
非经常性调整
|
| | | | — | | | | | | 559 | | | | | | 701 | | | | | | 1,003 | | | | | | 111 | | |
调整后的EBITDA
|
| | | $ | 28,432 | | | | | $ | 6,714 | | | | | $ | 39,471 | | | | | $ | 26,628 | | | | | $ | 21,128 | | |
净利润率
|
| | | | 11.8% | | | | | | 3.3% | | | | | | 6.7% | | | | | | 6.3% | | | | | | 10.6% | | |
调整后的EBITDA利润率
|
| | | | 17.2% | | | | | | 7.4% | | | | | | 12.2% | | | | | | 12.0% | | | | | | 19.1% | | |
| | |
截止三个月
3月31日 |
| |
年终了
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||||||||
营业收入
|
| | | $ | 24,721 | | | | | $ | 3,635 | | | | | $ | 27,665 | | | | | $ | 19,512 | | | | | $ | 16,659 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,377 | | | | | | 6,697 | | | | | | 2,107 | | | | | | 99 | | |
非经常性调整
|
| | | | — | | | | | | 559 | | | | | | 701 | | | | | | 1,003 | | | | | | 111 | | |
调整后营业收入
|
| | | $ | 26,532 | | | | | $ | 5,571 | | | | | $ | 35,063 | | | | | $ | 22,622 | | | | | $ | 16,689 | | |
| | |
截止三个月
3月31日 |
| |
年终了
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | |
(千)
|
| | ||||||||||||||||||||||||||
净收入
|
| | | $ | 19,590 | | | | | $ | 3,011 | | | | | $ | 21,728 | | | | | $ | 13,920 | | | | | $ | 11,713 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,377 | | | | | | 6,697 | | | | | | 2,107 | | | | | | 99 | | |
非经常性调整
|
| | | | — | | | | | | 559 | | | | | | 701 | | | | | | 1,003 | | | | | | 111 | | |
税务影响
|
| | | | (367) | | | | | | (507) | | | | | | (1,828) | | | | | | (787) | | | | | | (50) | | |
调整后净收入
|
| | | $ | 21,034 | | | | | $ | 4,440 | | | | | $ | 27,298 | | | | | $ | 16,243 | | | | | $ | 11,873 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2023 |
| |
12月31日
2022 |
| |
9月30日
2022 |
| |
06月30日
2022 |
| |
3月31日
2022 |
| |
12月31日
2021 |
| |
9月30日
2021 |
| |
06月30日
2021 |
| |
3月31日
2021 |
| |||||||||||||||||||||||||||
合并报表
运营数据: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
净收入
|
| | | $ | 165,654 | | | | | $ | 67,499 | | | | | $ | 68,948 | | | | | $ | 97,659 | | | | | $ | 90,414 | | | | | $ | 53,636 | | | | | $ | 51,184 | | | | | $ | 65,509 | | | | | $ | 52,226 | | |
收入成本
|
| | | | 48,169 | | | | | | 23,369 | | | | | | 21,976 | | | | | | 31,078 | | | | | | 30,047 | | | | | | 17,588 | | | | | | 15,642 | | | | | | 20,408 | | | | | | 15,736 | | |
毛利
|
| | | | 117,485 | | | | | | 44,130 | | | | | | 46,972 | | | | | | 66,581 | | | | | | 60,367 | | | | | | 36,048 | | | | | | 35,542 | | | | | | 45,101 | | | | | | 36,490 | | |
销售、一般和行政管理
|
| | | | 92,764 | | | | | | 44,272 | | | | | | 43,251 | | | | | | 46,130 | | | | | | 56,732 | | | | | | 46,152 | | | | | | 28,760 | | | | | | 31,273 | | | | | | 27,484 | | |
营业收入
|
| | | | 24,721 | | | | | | (142) | | | | | | 3,721 | | | | | | 20,451 | | | | | | 3,635 | | | | | | (10,104) | | | | | | 6,782 | | | | | | 13,828 | | | | | | 9,006 | | |
财务支出(收入),
净额 |
| | | | 157 | | | | | | 301 | | | | | | 138 | | | | | | (1,243) | | | | | | (443) | | | | | | 625 | | | | | | 160 | | | | | | 407 | | | | | | (315) | | |
所得税的税前收入
|
| | | | 24,564 | | | | | | (443) | | | | | | 3,583 | | | | | | 21,694 | | | | | | 4,078 | | | | | | (10,729) | | | | | | 6,622 | | | | | | 13,421 | | | | | | 9,321 | | |
所得税
|
| | | | 4,974 | | | | | | 217 | | | | | | 830 | | | | | | 5,070 | | | | | | 1,067 | | | | | | (2,715) | | | | | | 1,676 | | | | | | 3,396 | | | | | | 2,358 | | |
净收入
|
| | | $ | 19,590 | | | | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2023 |
| |
12月31日
2022 |
| |
9月30日
2022 |
| |
06月30日
2022 |
| |
3月31日
2022 |
| |
12月31日
2021 |
| |
9月30日
2021 |
| |
06月30日
2021 |
| |
3月31日
2021 |
| |||||||||||||||||||||||||||
非公认会计准则财务指标:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的EBITDA
|
| | | $ | 28,432 | | | | | $ | 2,634 | | | | | $ | 6,357 | | | | | $ | 23,766 | | | | | $ | 6,714 | | | | | $ | (7,774) | | | | | $ | 9,109 | | | | | $ | 15,009 | | | | | $ | 10,284 | | |
调整后的EBITDA利润率
|
| | | | 17.2% | | | | | | 3.9% | | | | | | 9.2% | | | | | | 24.3% | | | | | | 7.4% | | | | | | -14.5% | | | | | | 17.8% | | | | | | 22.9% | | | | | | 19.7% | | |
调整后营业收入
|
| | | $ | 26,532 | | | | | $ | 1,536 | | | | | $ | 5,261 | | | | | $ | 22,695 | | | | | $ | 5,571 | | | | | $ | (8,539) | | | | | $ | 7,973 | | | | | $ | 14,048 | | | | | $ | 9,140 | | |
调整后净收入
|
| | | $ | 21,034 | | | | | $ | 578 | | | | | $ | 3,936 | | | | | $ | 18,344 | | | | | $ | 4,440 | | | | | $ | (6,845) | | | | | $ | 5,836 | | | | | $ | 10,189 | | | | | $ | 7,063 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2023 |
| |
12月31日
2022 |
| |
9月30日
2022 |
| |
06月30日
2022 |
| |
3月31日
2022 |
| |
12月31日
2021 |
| |
9月30日
2021 |
| |
06月30日
2021 |
| |
3月31日
2021 |
| |||||||||||||||||||||||||||
净收益(亏损)
|
| | | $ | 19,590 | | | | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
财务支出(收入),
净收益 |
| | | | 157 | | | | | | 301 | | | | | | 138 | | | | | | (1,243) | | | | | | (443) | | | | | | 625 | | | | | | 160 | | | | | | 407 | | | | | | (315) | | |
所得税
|
| | | | 4,974 | | | | | | 217 | | | | | | 830 | | | | | | 5,070 | | | | | | 1,067 | | | | | | (2,715) | | | | | | 1,676 | | | | | | 3,396 | | | | | | 2,358 | | |
折旧及摊销
|
| | | | 1,900 | | | | | | 1,098 | | | | | | 1,096 | | | | | | 1,071 | | | | | | 1,143 | | | | | | 765 | | | | | | 1,136 | | | | | | 961 | | | | | | 1,144 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,678 | | | | | | 1,519 | | | | | | 2,123 | | | | | | 1,377 | | | | | | 1,164 | | | | | | 812 | | | | | | 63 | | | | | | 68 | | |
非经常性调整
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
调整后的EBITDA
|
| | | $ | 28,432 | | | | | $ | 2,634 | | | | | $ | 6,357 | | | | | $ | 23,766 | | | | | $ | 6,714 | | | | | $ | (7,774) | | | | | $ | 9,109 | | | | | $ | 15,009 | | | | | $ | 10,284 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2023 |
| |
12月31日
2022 |
| |
9月30日
2022 |
| |
06月30日
2022 |
| |
3月31日
2022 |
| |
12月31日
2021 |
| |
9月30日
2021 |
| |
06月30日
2021 |
| |
3月31日
2021 |
| |||||||||||||||||||||||||||
营业收入(亏损)
|
| | | $ | 24,721 | | | | | $ | (142) | | | | | $ | 3,721 | | | | | $ | 20,451 | | | | | $ | 3,635 | | | | | $ | (10,104) | | | | | $ | 6,782 | | | | | $ | 13,828 | | | | | $ | 9,006 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,678 | | | | | | 1,519 | | | | | | 2,123 | | | | | | 1,377 | | | | | | 1,164 | | | | | | 812 | | | | | | 63 | | | | | | 68 | | |
非经常性调整
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
调整后营业收入
|
| | | $ | 26,532 | | | | | $ | 1,536 | | | | | $ | 5,261 | | | | | $ | 22,695 | | | | | $ | 5,571 | | | | | $ | (8,539) | | | | | $ | 7,973 | | | | | $ | 14,048 | | | | | $ | 9,140 | | |
| | |
截止三个月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2023 |
| |
12月31日
2022 |
| |
9月30日
2022 |
| |
06月30日
2022 |
| |
3月31日
2022 |
| |
12月31日
2021 |
| |
9月30日
2021 |
| |
06月30日
2021 |
| |
3月31日
2021 |
| |||||||||||||||||||||||||||
净收益(亏损)
|
| | | $ | 19,590 | | | | | $ | (660) | | | | | $ | 2,753 | | | | | $ | 16,624 | | | | | $ | 3,011 | | | | | $ | (8,014) | | | | | $ | 4,946 | | | | | $ | 10,025 | | | | | $ | 6,963 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,678 | | | | | | 1,519 | | | | | | 2,123 | | | | | | 1,377 | | | | | | 1,164 | | | | | | 812 | | | | | | 63 | | | | | | 68 | | |
非经常性调整
|
| | | | — | | | | | | — | | | | | | 21 | | | | | | 121 | | | | | | 559 | | | | | | 401 | | | | | | 379 | | | | | | 157 | | | | | | 66 | | |
税务影响
|
| | | | (367) | | | | | | (440) | | | | | | (357) | | | | | | (524) | | | | | | (507) | | | | | | (396) | | | | | | (301) | | | | | | (56) | | | | | | (34) | | |
调整后净收入
|
| | | $ | 21,034 | | | | | $ | 578 | | | | | $ | 3,936 | | | | | $ | 18,344 | | | | | $ | 4,440 | | | | | $ | (6,845) | | | | | $ | 5,836 | | | | | $ | 10,189 | | | | | $ | 7,063 | | |
| | |
截至3月31日的三个月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
经营活动提供的现金
|
| | | $ | 53,199 | | | | | $ | 16,075 | | | | | $ | 39,032 | | | | | $ | 10,224 | | |
由投资活动提供(用于)的现金
|
| | | | 8,673 | | | | | | (2,422) | | | | | | (25,780) | | | | | | (18,782) | | |
融资活动提供(使用)的现金
|
| | | | (2,813) | | | | | | (96) | | | | | | (246) | | | | | | (318) | | |
汇率波动对现金和现金等价物的影响
|
| | | | (74) | | | | | | 133 | | | | | | (781) | | | | | | (359) | | |
现金、现金等价物和限制性现金净增(减)
|
| | | $ | 58,985 | | | | | $ | 13,690 | | | | | $ | 12,225 | | | | | $ | (9,235) | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
少于
1年 |
| |
1 - 3年
|
| |
3 - 5年
|
| |
超过
5年 |
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||
经营租赁承诺额
|
| | | $ | 15,867 | | | | | $ | 5,228 | | | | | $ | 6,268 | | | | | $ | 3,145 | | | | | $ | 1,226 | | |
遣散费支付义务(1)
|
| | | | 2,057 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合同总债务
|
| | | $ | 17,924 | | | | | $ | 5,228 | | | | | $ | 6,268 | | | | | $ | 3,145 | | | | | $ | 1,226 | | |
名称
|
| |
年龄
|
| |
职位
|
|
执行主任 | | | | | | | |
奥兰·霍尔茨曼 | | | 39 | | | 联合创始人兼首席执行官兼董事 | |
Shiran Holtzman-Erel | | | 35 | | | 联合创始人、首席产品官兼董事 | |
林赛·德鲁克·曼 | | | 42 | | | 全球首席财务官 | |
乔纳森·特鲁普曼 | | | 38 | | | 首席法务官 | |
Niv价格 | | | 49 | | | 首席技术官 | |
非员工董事 | | | | | | | |
迈克尔·法雷洛 | | | 58 | | | 董事 | |
Lilach Payorski* | | | 50 | | | 董事 | |
Ohad Chereshniya** | | | 44 | | | 董事被提名者 | |
| | |
实益拥有的股份
上市前 |
| |
数量:
A类 普通 个共享 已售出 中的 提供服务 |
| |
实益拥有的股份
上市后 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
%的
投票 电源 |
| |
A类
普通 个共享 |
| |
%
|
| |
B类
普通 个共享 |
| |
%
|
| |
%的
投票 电源 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
普通
个共享 |
| |
%
|
| |
普通
个共享 |
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
受益人姓名 | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
主要股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
L·卡特顿(1)
|
| | | | 18,209,326 | | | | | | 42.2% | | | | | | — | | | | | | — | | | | | | 11.4% | | | | | | 3,654,628 | | | | | | 14,554,698 | | | | | | 32.4% | | | | | | — | | | | | | — | | | | | | 9.0% | | |
董事和高管 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
奥兰·霍尔茨曼(2)
|
| | | | 13,950,146 | | | | | | 32.4% | | | | | | 11,547,000 | | | | | | 98.8% | | | | | | 80.9% | | | | | | 5,117,301 | | | | | | 8,832,845 | | | | | | 19.7% | | | | | | 11,547,000 | | | | | | 98.8% | | | | | | 76.9% | | |
Shiran Holtzman-Erel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
林赛·德鲁克·曼(3)
|
| | | | 311,388 | | | | | | * | | | | | | 311,388 | | | | | | 2.6% | | | | | | 2.1% | | | | | | — | | | | | | 311,388 | | | | | | * | | | | | | 311,388 | | | | | | 2.6% | | | | | | 2.1% | | |
乔纳森·特鲁普曼(4)
|
| | | | 82,089 | | | | | | * | | | | | | 82,089 | | | | | | * | | | | | | * | | | | | | — | | | | | | 82,089 | | | | | | * | | | | | | 82,089 | | | | | | * | | | | | | * | | |
新价格(5)
|
| | | | 26,640 | | | | | | * | | | | | | 26,640 | | | | | | * | | | | | | * | | | | | | — | | | | | | 26,640 | | | | | | * | | | | | | 26,640 | | | | | | * | | | | | | * | | |
迈克尔·法雷洛
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lilach Payorski(6)
|
| | | | 2,956 | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,956 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Ohad Chereshniya
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全体高管和董事(8人)
|
| | | | 14,373,219 | | | | | | 33.0% | | | | | | 11,967,117 | | | | | | 98.8% | | | | | | 81.5% | | | | | | 5,117,301 | | | | | | 9,255,918 | | | | | | 20.4% | | | | | | 11,967,117 | | | | | | 98.9% | | | | | | 77.6% | | |
承销商
|
| |
A级数量
普通股 |
| |||
高盛有限责任公司
|
| | | | | | |
摩根士丹利股份有限公司
|
| | | | | | |
Allen&Company LLC
|
| | | | | | |
美国银行证券公司
|
| | | | | | |
巴克莱资本公司
|
| | | | | | |
Truist Securities,Inc.
|
| | | | | | |
JMP证券有限责任公司
|
| | | | | | |
KeyBanc Capital Markets Inc.
|
| | | | | | |
合计
|
| | | | 10,526,314 | | |
| | |
公司支付的费用
|
| |
由出售股东支付
|
| ||||||||||||||||||
| | |
不锻炼
|
| |
全面锻炼
|
| |
不锻炼
|
| |
全面锻炼
|
| ||||||||||||
每股A类普通股
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
合计
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
费用
|
| |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 45,356 | | |
FINRA备案费
|
| | | | 62,237 | | |
证券交易所上市费
|
| | | | 270,000 | | |
转会代理费
|
| | | | 30,000 | | |
印刷费和雕刻费
|
| | | | 250,000 | | |
律师费和开支
|
| | | | 3,000,000 | | |
会计费和费用
|
| | | | 1,500,000 | | |
杂项成本
|
| | | | 842,407 | | |
合计
|
| | | $ | 6,000,000 | | |
| | |
第
页
|
|
独立注册会计师事务所报告(PCAOB ID:1281)
|
| |
F-2
|
|
合并资产负债表
|
| |
F-3 - F-4
|
|
合并损益表
|
| |
F-5
|
|
可赎回A股声明及股东权益变动
|
| |
F-6
|
|
现金流量表合并报表
|
| |
F-7
|
|
合并财务报表附注
|
| |
F-8 - F-31
|
|
| | |
第
页
|
|
合并资产负债表
|
| |
F-33 - F-34
|
|
合并损益表
|
| |
F-35
|
|
可赎回A股声明及股东权益变动
|
| |
F-36
|
|
现金流量表合并报表
|
| |
F-37
|
|
合并财务报表附注
|
| |
F-38 - F-46
|
|
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 40,955 | | | | | $ | 28,827 | | |
短期存款
|
| | | | 18,000 | | | | | | — | | |
贸易应收账款
|
| | | | 7,576 | | | | | | 5,141 | | |
库存
|
| | | | 70,230 | | | | | | 51,457 | | |
预付费用和其他流动资产
|
| | | | 9,172 | | | | | | 7,273 | | |
流动资产总额
|
| | | | 145,933 | | | | | | 92,698 | | |
长期资产: | | | | | | | | | | | | | |
财产、厂房和设备,净额
|
| | | | 9,468 | | | | | | 9,656 | | |
递延纳税资产净额
|
| | | | 2,334 | | | | | | 1,003 | | |
无形资产净值
|
| | | | 26,800 | | | | | | 21,663 | | |
商誉
|
| | | | 16,237 | | | | | | 16,237 | | |
经营性租赁使用权资产
|
| | | | 13,278 | | | | | | — | | |
其他资产
|
| | | | 2,358 | | | | | | 1,713 | | |
长期资产总额
|
| | | | 70,475 | | | | | | 50,272 | | |
总资产
|
| | | $ | 216,408 | | | | | $ | 142,970 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
负债和股东权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
贸易应付款
|
| | | $ | 44,807 | | | | | $ | 37,019 | | |
其他应付帐款和应计费用
|
| | | | 37,792 | | | | | | 14,119 | | |
短期债务和长期债务的当期期限
|
| | | | 3,917 | | | | | | 4,430 | | |
经营租赁负债当期到期日
|
| | | | 3,890 | | | | | | — | | |
流动负债总额
|
| | | | 90,406 | | | | | | 55,568 | | |
长期负债: | | | | | | | | | | | | | |
非流动经营租赁负债
|
| | | | 8,076 | | | | | | — | | |
数字证券责任
|
| | | | 648 | | | | | | | | |
其他长期负债
|
| | | | 6,298 | | | | | | 6,478 | | |
总负债
|
| | | | 105,428 | | | | | | 62,046 | | |
承付款和或有事项(注9) | | | | | | | | | | | | | |
经 - 授权的面值为0.001新谢克尔的可赎回A股:2022年和2021年12月31日的2,000,000股;2022年和2021年12月31日的已发行和已发行股票:983,861股(**)
|
| | | | 12,275 | | | | | | 12,275 | | |
股东权益:(**)
|
| | | | | | | | | | | | |
A类普通股,每股面值0.001新谢克尔,经 - 授权(*):于2022年和2021年12月31日为1,000,000股;于2022年和2021年12月31日分别为38,384,577股和26,131,795股
|
| | | | 12 | | | | | | 8 | | |
面值为0.001新谢克尔的B类普通股每股 - 授权(*):于2022年和2021年12月31日为2,000,000股;于2022年和2021年12月31日分别为14,022,549股和26,131,795股
|
| | | | 4 | | | | | | 8 | | |
新增实收资本
|
| | | | 53,707 | | | | | | 45,379 | | |
累计折算调整
|
| | | | 1,738 | | | | | | 1,738 | | |
留存收益
|
| | | | 43,244 | | | | | | 21,516 | | |
股东权益合计
|
| | | | 98,705 | | | | | | 68,649 | | |
总负债和股东权益
|
| | | $ | 216,408 | | | | | $ | 142,970 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净收入
|
| | | $ | 324,520 | | | | | $ | 222,555 | | |
收入成本
|
| | | | 106,470 | | | | | | 69,374 | | |
毛利
|
| | | | 218,050 | | | | | | 153,181 | | |
销售、一般和行政管理
|
| | | | 190,385 | | | | | | 133,669 | | |
营业收入
|
| | | | 27,665 | | | | | | 19,512 | | |
财务支出(收入),净额
|
| | | | (1,247) | | | | | | 877 | | |
所得税的税前收入
|
| | | | 28,912 | | | | | | 18,635 | | |
所得税
|
| | | | 7,184 | | | | | | 4,715 | | |
净收入
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
A类、B类普通股及可赎回A股基本每股收益(**)
|
| | | $ | 0.41 | | | | | $ | 0.26 | | |
稀释后A类和B类普通股及可赎回A股每股收益(**)
|
| | | $ | 0.39 | | | | | $ | 0.26 | | |
| | |
可赎回A
共享(**) |
| | |
A类
普通股(**) |
| |
B类
普通股(**) |
| |
额外的
实收 大写(**) |
| |
保留
收入 |
| |
累计
翻译 调整 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
截至2021年1月1日的余额
|
| | | | — | | | | | $ | — | | | | | | | 26,130,090 | | | | | $ | 8 | | | | | | 26,130,090 | | | | | $ | 8 | | | | | $ | 42,999 | | | | | $ | 7,596 | | | | | $ | 1,738 | | | | | $ | 52,349 | | |
发行可赎回A股
|
| | | | 983,861 | | | | | | 12,275 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,380 | | | | | | — | | | | | | — | | | | | | 2,380 | | |
归属RSU
|
| | | | — | | | | | | — | | | | | | | 1,705 | | | | | | —(*) | | | | | | 1,705 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,920 | | | | | | — | | | | | | 13,920 | | |
截至2021年12月31日的余额
|
| | | | 983,861 | | | | | | 12,275 | | | | | | | 26,131,795 | | | | | $ | 8 | | | | | | 26,131,795 | | | | | $ | 8 | | | | | $ | 45,379 | | | | | $ | 21,516 | | | | | $ | 1,738 | | | | | $ | 68,649 | | |
份额转换
|
| | | | — | | | |
|
| | | | | 12,166,519 | | | | | | 4 | | | | | | (12,166,519) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,253 | | | | | | — | | | | | | — | | | | | | 8,253 | | |
行使期权和授予RSU
|
| | | | — | | | | | | — | | | | | | | 86,263 | | | | | | —(*) | | | | | | 57,273 | | | | | | —(*) | | | | | | 75 | | | | | | — | | | | | | — | | | | | | 75 | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,728 | | | | | | — | | | | | | 21,728 | | |
截至2022年12月31日的余额
|
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,384,577 | | | | | $ | 12 | | | | | | 14,022,549 | | | | | $ | 4 | | | | | $ | 53,707 | | | | | $ | 43,244 | | | | | $ | 1,738 | | | | | $ | 98,705 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | $ | 21,728 | | | | | $ | 13,920 | | |
将净收益与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 4,408 | | | | | | 4,006 | | |
基于股份的薪酬
|
| | | | 6,697 | | | | | | 2,107 | | |
递延所得税
|
| | | | (1,515) | | | | | | (903) | | |
应收贸易账款增加
|
| | | | (2,435) | | | | | | (588) | | |
预付费用和其他应收账款增加
|
| | | | (1,802) | | | | | | (1,306) | | |
库存增加
|
| | | | (18,773) | | | | | | (35,732) | | |
贸易应付款增加
|
| | | | 7,788 | | | | | | 21,087 | | |
其他应付帐款和应计费用增加
|
| | | | 23,651 | | | | | | 7,103 | | |
经营性租赁使用权资产变更
|
| | | | 5,009 | | | | | | — | | |
经营租赁负债变更
|
| | | | (6,321) | | | | | | — | | |
其他
|
| | | | 597 | | | | | | 530 | | |
经营活动提供的现金净额
|
| | | | 39,032 | | | | | | 10,224 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | (2,347) | | | | | | (2,371) | | |
软件开发成本资本化
|
| | | | (5,051) | | | | | | (3,354) | | |
购买其他无形资产
|
| | | | (382) | | | | | | (1,020) | | |
向股东发放贷款
|
| | | | — | | | | | | (3,000) | | |
向股东偿还贷款
|
| | | | — | | | | | | 3,000 | | |
短期存款投资
|
| | | | (18,000) | | | | | | — | | |
收购一家企业,扣除收购的现金后的净额
|
| | | | — | | | | | | (11,787) | | |
其他
|
| | | | — | | | | | | (250) | | |
投资活动中使用的净现金
|
| | | | (25,780) | | | | | | (18,782) | | |
融资活动的现金流: | | | | | | | | | | | | | |
偿还借款和借款
|
| | | | (362) | | | | | | (318) | | |
延期发行成本
|
| | | | (607) | | | | | | — | | |
发行数字证券的收益
|
| | | | 648 | | | | | | — | | |
行使期权的收益
|
| | | | 75 | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (246) | | | | | | (318) | | |
汇率波动对现金和现金等价物的影响
|
| | | | (781) | | | | | | (359) | | |
现金、现金等价物和限制性现金净增(减)
|
| | | | 12,225 | | | | | | (9,235) | | |
年初的现金、现金等价物和限制性现金
|
| | | | 30,889 | | | | | | 40,124 | | |
年末现金、现金等价物和限制性现金
|
| | | $ | 43,114 | | | | | $ | 30,889 | | |
现金、现金等价物和受限现金的构成: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 40,955 | | | | | $ | 28,827 | | |
预付费用和其他流动资产中包含的受限现金
|
| | | | 2,159 | | | | | | 2,062 | | |
现金总额、现金等价物和受限现金
|
| | | $ | 43,114 | | | | | $ | 30,889 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
年内支付的利息现金
|
| | | $ | (210) | | | | | $ | (168) | | |
年内缴纳所得税的现金
|
| | | $ | (1,945) | | | | | $ | (696) | | |
非现金投融资活动补充披露: | | | | | | | | | | | | | |
与企业收购相关的可赎回A股发行(见附注3)
|
| | | $ | — | | | | | $ | 12,275 | | |
作为软件开发成本资本化的一部分的非现金薪酬
|
| | | $ | 1,577 | | | | | $ | 397 | | |
取得使用权资产所产生的租赁负债
|
| | | $ | 1,079 | | | | | $ | — | | |
| | |
年
|
|
计算机和电子设备 | | |
3
|
|
办公家具和设备 | | |
7 – 15
|
|
模具和其他 | | |
7
|
|
租赁改进 | | |
租赁期限或预计使用寿命较短
|
|
| | |
年
|
|
内部使用的软件
|
| |
3 – 5
|
|
技术
|
| |
3 – 6
|
|
其他无形资产
|
| |
5 – 10
|
|
|
有形资产(包括应收账款、财产和设备等)
|
| | | $ | 4,822 | | |
|
递延纳税义务净额
|
| | | | (957) | | |
| 无形资产: | | | | | | | |
|
技术
|
| | | | 12,712 | | |
|
商誉
|
| | | | 15,931 | | |
|
总资产
|
| | | $ | 32,508 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
原材料和正在进行的工作
|
| | | $ | 27,307 | | | | | $ | 27,717 | | |
成品
|
| | | | 42,923 | | | | | | 23,740 | | |
合计
|
| | | $ | 70,230 | | | | | $ | 51,457 | | |
截至2022年12月31日和2021年12月31日,减记库存至可变现净值的金额分别为2,236美元和865美元。
|
|
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
成本: | | | | | | | | | | | | | |
计算机、软件和电子设备
|
| | | $ | 2,827 | | | | | $ | 2,062 | | |
办公、家具和设备
|
| | | | 1,690 | | | | | | 1,231 | | |
模具和其他
|
| | | | 2,446 | | | | | | 1,974 | | |
租赁改进
|
| | | | 16,161 | | | | | | 15,510 | | |
| | | | | 23,124 | | | | | | 20,777 | | |
减去 - 累计折旧
|
| | | | (13,656) | | | | | | (11,121) | | |
财产、厂房和设备,净额
|
| | | $ | 9,468 | | | | | $ | 9,656 | | |
| | |
2022
|
| |
2021
|
| ||||||
截至1月1日的余额
|
| | | $ | 16,237 | | | | | $ | 306 | | |
收购
|
| | | | — | | | | | | 15,931 | | |
截至2012年12月31日的余额
|
| | | $ | 16,237 | | | | | $ | 16,237 | | |
| | |
2022年12月31日
|
| |||||||||||||||
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| |||||||||
内部使用的软件
|
| | | $ | 15,711 | | | | | $ | (3,089) | | | | | $ | 12,622 | | |
技术
|
| | | | 13,033 | | | | | | (311) | | | | | | 12,722 | | |
其他无形资产
|
| | | | 2,147 | | | | | | (691) | | | | | | 1,456 | | |
无形资产合计
|
| | | $ | 30,891 | | | | | $ | (4,091) | | | | | $ | 26,800 | | |
| | |
2021年12月31日
|
| |||||||||||||||
| | |
毛收入
携带 金额 |
| |
累计
摊销 |
| |
净额
携带 金额 |
| |||||||||
内部使用的软件
|
| | | $ | 9,083 | | | | | $ | (1,538) | | | | | $ | 7,545 | | |
技术
|
| | | | 13,033 | | | | | | (205) | | | | | | 12,828 | | |
其他无形资产
|
| | | | 1,765 | | | | | | (475) | | | | | | 1,290 | | |
无形资产合计
|
| | | $ | 23,881 | | | | | $ | (2,218) | | | | | $ | 21,663 | | |
|
2023
|
| | | $ | 5,329 | | |
|
2024
|
| | | | 5,601 | | |
|
2025
|
| | | | 4,971 | | |
|
2026
|
| | | | 4,258 | | |
|
2027
|
| | | | 3,499 | | |
|
之后
|
| | | | 3,142 | | |
| | | | | $ | 26,800 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
员工及相关应计项目
|
| | | $ | 19,370 | | | | | $ | 4,973 | | |
政府当局
|
| | | | 12,904 | | | | | | 6,645 | | |
其他
|
| | | | 5,518 | | | | | | 2,501 | | |
合计
|
| | | $ | 37,792 | | | | | $ | 14,119 | | |
|
运营租赁成本
|
| | | $ | 5,133 | | |
|
短期租赁成本
|
| | | | 364 | | |
| | | | | $ | 5,472 | | |
| | |
12月31日
2022 |
| |||
经营租赁ROU资产
|
| | | $ | 13,278 | | |
经营租赁负债,流动
|
| | | | 3,890 | | |
非流动经营租赁负债
|
| | | | 8,076 | | |
加权平均剩余租赁年限(单位:年)
|
| | | | 4.23 | | |
加权平均贴现率
|
| | | | 1.67% | | |
| | |
12月31日
2022 |
| |||
2023
|
| | | $ | 4,053 | | |
2024
|
| | | | 3,107 | | |
2025
|
| | | | 1,908 | | |
2026
|
| | | | 1,287 | | |
2027
|
| | | | 856 | | |
之后
|
| | | | 1,235 | | |
未贴现的租赁付款总额
|
| | | $ | 12,446 | | |
减去:计入利息
|
| | | | (480) | | |
租赁负债现值
|
| | | $ | 11,966 | | |
| | |
截至2013年12月31日的年度
|
| |||
| | |
2022
|
| |
2021
|
|
无风险利率
|
| |
1.35% – 4.13%
|
| |
0.46% – 1.18%
|
|
预期期限(以年为单位)
|
| |
3.31 – 3.61
|
| |
2.5 – 6.13
|
|
预期波动率
|
| |
40%
|
| |
40%
|
|
预期股息收益率
|
| |
0%
|
| |
0%
|
|
| | |
编号
选项中的 个 |
| |
加权
平均 练习 价格 |
| |
加权
平均 剩余 合同 条款 (单位:年) |
| |
聚合
固有的 值 |
| ||||||||||||
年初业绩突出
|
| | | | 2,748,512 | | | | | $ | 18.58 | | | | | | 6.48 | | | | | $ | 79,611 | | |
已批准
|
| | | | 15,949 | | | | | | 28.13 | | | | | | | | | | | | | | |
锻炼
|
| | | | (11,930) | | | | | | 6.32 | | | | | | | | | | | | | | |
被没收
|
| | | | (86,861) | | | | | | 10.58 | | | | | | | | | | | | | | |
年底业绩突出
|
| | | | 2,665,670 | | | | | | 18.95 | | | | | | 5.39 | | | | | | 82,580 | | |
年底可行使
|
| | | | 1,003,115 | | | | | $ | 17.65 | | | | | | 5.64 | | | | | $ | 32,382 | | |
| | |
编号
选项中的 个 |
| |
加权
平均 练习 价格 |
| |
加权
平均 剩余 合同 条款 (单位:年) |
| |
聚合
固有的 值 |
| ||||||||||||
年初业绩突出
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
已批准
|
| | | | 202,353 | | | | | | 13.16 | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
被没收
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
年底业绩突出
|
| | | | 202,353 | | | | | | 13.16 | | | | | | 4.83 | | | | | | 2,388 | | |
年底可行使
|
| | | | 15,135 | | | | | $ | 19.29 | | | | | | 4.78 | | | | | $ | 86 | | |
| | |
数量:
RSU |
| |
加权平均
授权日交易会 值 |
| ||||||
截至2022年1月1日的未偿还债务
|
| | | | 127,245 | | | | | $ | 34.75 | | |
已批准
|
| | | | 17,890 | | | | | | 47.54 | | |
已归属
|
| | | | (45,332) | | | | | | 35.16 | | |
被没收
|
| | | | (4,741) | | | | | | 34.75 | | |
截至2022年12月31日的未偿还债务
|
| | | | 95,062 | | | | | $ | 36.96 | | |
| | |
数量:
RSU |
| |
加权平均
授权日交易会 值 |
| ||||||
截至2022年1月1日的未偿还债务
|
| | | | — | | | | | $ | — | | |
已批准
|
| | | | 154,199 | | | | | | 24.91 | | |
已归属
|
| | | | (28,982) | | | | | | 25.77 | | |
被没收
|
| | | | — | | | | | | — | | |
截至2022年12月31日的未偿还债务
|
| | | | 125,217 | | | | | $ | 24.72 | | |
| | |
年终了
2022年12月31日 |
| |||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
可赎回的
A股 |
| |||||||||
基本每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
未分配收益分配
|
| | | $ | 14,563 | | | | | $ | 6,764 | | | | | $ | 401 | | |
分母: | | | | | | | | | | | | | | | | | | | |
每股计算中使用的股份数量
|
| | | | 35,734,097 | | | | | | 16,596,104 | | | | | | 983,861 | | |
基本每股收益
|
| | | $ | 0.41 | | | | | $ | 0.41 | | | | | $ | 0.41 | | |
稀释后每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
基本计算的未分配收益分配
|
| | | $ | 14,563 | | | | | $ | 6,764 | | | | | $ | 401 | | |
未分配收益的重新分配
|
| | | | (198) | | | | | | 220 | | | | | | (22) | | |
未分配收益分配
|
| | | | 14,365 | | | | | | 6,984 | | | | | | 379 | | |
分母: | | | | | | | | | | | | | | | | | | | |
基本计算中使用的份数
|
| | | | 35,734,097 | | | | | | 16,596,104 | | | | | | 983,861 | | |
稀释证券的加权平均效应:
|
| | | | | | | | | | | | | | | | | | |
员工股票期权和RSU
|
| | | | 1,520,745 | | | | | | 1,514,128 | | | | | | — | | |
每股计算中使用的股份数量
|
| | | | 37,254,842 | | | | | | 18,110,232 | | | | | | — | | |
稀释后每股收益
|
| | | $ | 0.39 | | | | | $ | 0.39 | | | | | $ | 0.39 | | |
| | |
年终了
2021年12月31日 |
| |||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
可赎回的
A股 |
| |||||||||
基本每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
未分配收益分配
|
| | | $ | 6,905 | | | | | $ | 6,905 | | | | | $ | 110 | | |
分母: | | | | | | | | | | | | | | | | | | | |
每股计算中使用的股份数量
|
| | | | 26,130,190 | | | | | | 26,130,190 | | | | | | 417,806 | | |
基本每股收益
|
| | | $ | 0.26 | | | | | $ | 0.26 | | | | | $ | 0.26 | | |
稀释后每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
基本计算的未分配收益分配
|
| | | $ | 6,905 | | | | | $ | 6,905 | | | | | $ | 110 | | |
未分配收益的重新分配
|
| | | | 1 | | | | | | 1 | | | | | | (2) | | |
未分配收益分配
|
| | | | 6,906 | | | | | | 6,906 | | | | | | 108 | | |
分母: | | | | | | | | | | | | | | | | | | | |
基本计算中使用的份数
|
| | | | 26,130,190 | | | | | | 26,130,190 | | | | | | 417,806 | | |
稀释证券的加权平均效应:
|
| | | | | | | | | | | | | | | | | | |
员工股票期权和RSU
|
| | | | 394,728 | | | | | | 394,728 | | | | | | — | | |
每股计算中使用的股份数量
|
| | | | 26,524,918 | | | | | | 26,524,918 | | | | | | 417,806 | | |
稀释后每股收益
|
| | | $ | 0.26 | | | | | $ | 0.26 | | | | | $ | 0.26 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
北美
|
| | | $ | 258,726 | | | | | $ | 170,543 | | |
其他
|
| | | | 65,794 | | | | | | 52,012 | | |
总净收入
|
| | | $ | 324,520 | | | | | $ | 222,555 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
以色列
|
| | | $ | 18,665 | | | | | $ | 6,882 | | |
美国
|
| | | | 4,081 | | | | | | 2,774 | | |
长期资产总额
|
| | | $ | 22,746 | | | | | $ | 9,656 | | |
| | |
12月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
研发成本
|
| | | $ | 661 | | | | | $ | 601 | | |
折旧及摊销
|
| | | | 519 | | | | | | 463 | | |
员工和其他应计项目
|
| | | | 1,457 | | | | | | 541 | | |
经营性租赁负债
|
| | | | 2,691 | | | | | | — | | |
基于股票的薪酬
|
| | | | 1,177 | | | | | | 420 | | |
净营业亏损
|
| | | | 908 | | | | | | 696 | | |
其他
|
| | | | 467 | | | | | | 397 | | |
递延纳税资产
|
| | | | 7,880 | | | | | | 3,118 | | |
估值免税额
|
| | | | (1,010) | | | | | | (686) | | |
递延税金净资产
|
| | | | 6,870 | | | | | | 2,432 | | |
递延纳税义务: | | | | | | | | | | | | | |
财产和设备
|
| | | | (182) | | | | | | (235) | | |
经营性租赁使用权资产
|
| | | | (2,980) | | | | | | — | | |
无形资产
|
| | | | (1,529) | | | | | | (1,533) | | |
递延纳税负债总额
|
| | | | (4,691) | | | | | | (1,768) | | |
递延税金资产总额,净额
|
| | | $ | 2,179 | | | | | $ | 664 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
合并损益表中报告的所得税税前收入
|
| | | $ | 28,912 | | | | | $ | 18,635 | | |
以色列法定税率
|
| | | | 23% | | | | | | 23% | | |
理论所得税
|
| | | $ | 6,650 | | | | | $ | 4,286 | | |
外币计量差异(*)
|
| | | | 662 | | | | | | (172) | | |
首选企业税(**)
|
| | | | (1,996) | | | | | | (388) | | |
按不同税率征税的子公司
|
| | | | 418 | | | | | | 61 | | |
不可扣除的费用
|
| | | | 732 | | | | | | 414 | | |
不确定的税收状况
|
| | | | 858 | | | | | | 90 | | |
其他
|
| | | | (140) | | | | | | 424 | | |
实际税费
|
| | | | 7,184 | | | | | $ | 4,715 | | |
|
(**)
基本每股收益调整后的技术优先或优先企业地位产生的利益金额,以实施通过发行红股方式实现的股份拆分(注1b)
|
| | | $ | 0.04 | | | | | $ | 0.01 | | |
|
技术优先股或优先股产生的收益稀释后的每股收益
为实施以发行红股方式进行的股份拆分而调整的企业状态 (注1b): |
| | | $ | 0.04 | | | | | $ | 0.01 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
国内(以色列)
|
| | | $ | 22,205 | | | | | $ | 18,045 | | |
外来的
|
| | | | 6,707 | | | | | | 590 | | |
合计
|
| | | $ | 28,912 | | | | | $ | 18,635 | | |
| | |
年终了
12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
当前: | | | | | | | | | | | | | |
国内(以色列)
|
| | | $ | 4,528 | | | | | $ | 4,463 | | |
外来的
|
| | | | 4,171 | | | | | | 1,155 | | |
当期所得税支出总额
|
| | | $ | 8,699 | | | | | $ | 5,618 | | |
延期: | | | | | | | | | | | | | |
国内
|
| | | | (181) | | | | | | (276) | | |
外来的
|
| | | | (1,334) | | | | | | (627) | | |
递延所得税总支出
|
| | | | (1,515) | | | | | | (903) | | |
所得税合计
|
| | | $ | 7,184 | | | | | $ | 4,715 | | |
| | |
2022
|
| |
2021
|
| ||||||
年初税收状况不确定
|
| | | $ | 1,081 | | | | | $ | 287 | | |
与上一年度税收头寸相关的减少
|
| | | | (247) | | | | | | — | | |
与上一年度税收状况有关的增加
|
| | | | 41 | | | | | | 10 | | |
本年度税收头寸增加
|
| | | | 907 | | | | | | 784 | | |
税收状况不确定,年底
|
| | | $ | 1,782 | | | | | $ | 1,081 | | |
| | |
第
页
|
|
合并资产负债表
|
| |
F-33 - F-34
|
|
合并损益表
|
| |
F-35
|
|
可赎回A股声明及股东权益变动
|
| |
F-36
|
|
现金流量表合并报表
|
| |
F-37
|
|
合并财务报表附注
|
| |
F-38 - F-46
|
|
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产
|
| | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 99,916 | | | | | $ | 40,955 | | |
短期存款
|
| | | | 8,000 | | | | | | 18,000 | | |
贸易应收账款
|
| | | | 8,536 | | | | | | 7,576 | | |
库存
|
| | | | 69,851 | | | | | | 70,230 | | |
预付费用和其他流动资产
|
| | | | 13,435 | | | | | | 9,172 | | |
流动资产总额
|
| | | | 199,738 | | | | | | 145,933 | | |
长期资产: | | | | | | | | | | | | | |
财产、厂房和设备,净额
|
| | | | 9,185 | | | | | | 9,468 | | |
递延税金资产净额
|
| | | | 2,429 | | | | | | 2,334 | | |
无形资产净值
|
| | | | 26,508 | | | | | | 26,800 | | |
商誉
|
| | | | 16,237 | | | | | | 16,237 | | |
经营性租赁使用权资产
|
| | | | 14,835 | | | | | | 13,278 | | |
其他资产
|
| | | | 3,577 | | | | | | 2,358 | | |
长期资产总额
|
| | | | 72,771 | | | | | | 70,475 | | |
总资产
|
| | | $ | 272,509 | | | | | $ | 216,408 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
负债和股东权益
|
| | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
贸易应付款
|
| | | $ | 73,157 | | | | | $ | 44,807 | | |
其他应付帐款和应计费用
|
| | | | 45,294 | | | | | | 37,792 | | |
短期债务和长期债务的当期期限
|
| | | | 1,316 | | | | | | 3,917 | | |
经营租赁负债当期到期日
|
| | | | 3,827 | | | | | | 3,890 | | |
流动负债总额
|
| | | | 123,594 | | | | | | 90,406 | | |
长期负债: | | | | | | | | | | | | | |
非流动经营租赁负债
|
| | | | 9,484 | | | | | | 8,076 | | |
数字证券责任
|
| | | | 680 | | | | | | 648 | | |
其他长期负债
|
| | | | 6,122 | | | | | | 6,298 | | |
总负债
|
| | | | 139,880 | | | | | | 105,428 | | |
承付款和或有事项(附注5) | | | | | | | | | | | | | |
- 授权的面值为0.001新谢克尔的可赎回A股:2023年3月31日(未经审计)和2022年12月31日的2,000,000股;已发行和已发行股票:2023年3月31日(未经审计)和2022年12月31日的983,861股(**)
|
| | | | 12,275 | | | | | | 12,275 | | |
股东权益(**): | | | | | | | | | | | | | |
每股 - 授权面值0.001新谢克尔的A类普通股(*):
1000万股,截至2023年3月31日(未经审计)和12月31日 2022;已发行和已发行股票:38,392,577股和38,384,577股 2023年3月31日(未经审计)和2022年12月31日 |
| | | | 12 | | | | | | 12 | | |
每股 - 授权面值为0.001新谢克尔的B类普通股(*):
2023年3月31日(未经审计)和12月31日的2,000,000股 2022;已发行和已发行股票:14,023,070股和14,022,549股 2023年3月31日(未经审计)和2022年12月31日 |
| | | | 4 | | | | | | 4 | | |
新增实收资本
|
| | | | 55,766 | | | | | | 53,707 | | |
累计折算调整
|
| | | | 1,738 | | | | | | 1,738 | | |
留存收益
|
| | | | 62,834 | | | | | | 43,244 | | |
股东权益合计
|
| | | | 120,354 | | | | | | 98,705 | | |
总负债和股东权益
|
| | | $ | 272,509 | | | | | $ | 216,408 | | |
| | |
截至的三个月
3月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(未经审计)
|
| |||||||||
净收入
|
| | | $ | 165,654 | | | | | $ | 90,414 | | |
收入成本
|
| | | | 48,169 | | | | | | 30,047 | | |
毛利
|
| | | | 117,485 | | | | | | 60,367 | | |
销售、一般和行政管理
|
| | | | 92,764 | | | | | | 56,732 | | |
营业收入
|
| | | | 24,721 | | | | | | 3,635 | | |
财务支出(收入),净额
|
| | | | 157 | | | | | | (443) | | |
所得税的税前收入
|
| | | | 24,564 | | | | | | 4,078 | | |
所得税
|
| | | | 4,974 | | | | | | 1,067 | | |
净收入
|
| | | $ | 19,590 | | | | | $ | 3,011 | | |
A类、B类普通股及可赎回A股基本每股收益(**)
|
| | | $ | 0.37 | | | | | $ | 0.06 | | |
稀释后A类和B类普通股及可赎回A股每股收益(**)
|
| | | $ | 0.35 | | | | | $ | 0.05 | | |
| | |
可赎回A
个共享 |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收 大写 |
| |
保留
收入 |
| |
累计
翻译 调整 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
截至1月1日的余额
2023(**) |
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,384,577 | | | | | $ | 12 | | | | | | 14,022,549 | | | | | $ | 4 | | | | | $ | 53,707 | | | | | $ | 43,244 | | | | | $ | 1,738 | | | | | $ | 98,705 | | |
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,059 | | | | | | — | | | | | | — | | | | | | 2,059 | | |
归属RSU
|
| | | | — | | | | | | — | | | | | | | 8,000 | | | | | | —(*) | | | | | | 521 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,590 | | | | | | — | | | | | | 19,590 | | |
截至2023年3月31日的余额(未经审计)
|
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,392,577 | | | | | $ | 12 | | | | | | 14,023,070 | | | | | $ | 4 | | | | | $ | 55,766 | | | | | $ | 62,834 | | | | | $ | 1,738 | | | | | $ | 120,354 | | |
| | |
可赎回A
个共享 |
| | |
A类
普通股 |
| |
B类
普通股 |
| |
额外的
实收 大写 |
| |
保留
收入 |
| |
累计
翻译 调整 |
| |
合计
股东的 股权 |
| |||||||||||||||||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| | |
个共享
|
| |
金额
|
| |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||||||||
截至1月1日的余额
2022(**) |
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 26,131,795 | | | | | $ | 8 | | | | | | 26,131,795 | | | | | $ | 8 | | | | | $ | 45,379 | | | | | $ | 21,516 | | | | | $ | 1,738 | | | | | $ | 68,649 | | |
份额转换
|
| | | | — | | | | | | — | | | | | | | 12,166,519 | | | | | | 4 | | | | | | (12,166,519) | | | | | | (4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基于份额的薪酬
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,724 | | | | | | — | | | | | | — | | | | | | 1,724 | | |
归属RSU
|
| | | | — | | | | | | — | | | | | | | 1,616 | | | | | | —(*) | | | | | | 1,616 | | | | | | —(*) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
净收入
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,011 | | | | | | — | | | | | | 3,011 | | |
截至2022年3月31日的余额(未经审计)
|
| | | | 983,861 | | | | | $ | 12,275 | | | | | | | 38,299,930 | | | | | $ | 12 | | | | | | 13,966,892 | | | | | $ | 4 | | | | | $ | 47,103 | | | | | $ | 24,527 | | | | | $ | 1,738 | | | | | $ | 73,384 | | |
| | |
截至的三个月
3月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(未经审计)
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | $ | 19,590 | | | | | $ | 3,011 | | |
将净收益与经营活动提供的现金净额进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 1,900 | | | | | | 1,143 | | |
基于股份的薪酬
|
| | | | 1,811 | | | | | | 1,327 | | |
递延所得税
|
| | | | (250) | | | | | | (682) | | |
贸易应收账款增加
|
| | | | (960) | | | | | | (1,009) | | |
预付费用和其他应收账款增加
|
| | | | (4,239) | | | | | | (5,685) | | |
库存减少(增加)
|
| | | | 379 | | | | | | (2,636) | | |
贸易应付款增加
|
| | | | 27,450 | | | | | | 17,805 | | |
其他应付帐款和应计费用增加
|
| | | | 7,502 | | | | | | 3,271 | | |
经营性租赁使用权资产变更
|
| | | | 1,154 | | | | | | 1,298 | | |
经营租赁负债变更
|
| | | | (1,366) | | | | | | (1,577) | | |
其他
|
| | | | 228 | | | | | | (191) | | |
经营活动提供的现金净额
|
| | | | 53,199 | | | | | | 16,075 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产、厂房和设备
|
| | | | (328) | | | | | | (781) | | |
软件开发成本资本化
|
| | | | (749) | | | | | | (1,297) | | |
购买其他无形资产
|
| | | | — | | | | | | (344) | | |
短期存款收益
|
| | | | 10,000 | | | | | | — | | |
其他
|
| | | | (250) | | | | | | — | | |
由投资活动提供(用于)的净现金
|
| | | | 8,673 | | | | | | (2,422) | | |
融资活动的现金流: | | | | | | | | | | | | | |
偿还借款和借款
|
| | | | (2,662) | | | | | | (96) | | |
延期发行成本
|
| | | | (151) | | | | | | — | | |
用于融资活动的现金净额
|
| | | | (2,813) | | | | | | (96) | | |
汇率波动对现金和现金等价物的影响
|
| | | | (74) | | | | | | 133 | | |
现金、现金等价物和限制性现金净增长
|
| | | | 58,985 | | | | | | 13,690 | | |
期初现金、现金等价物和限制性现金
|
| | | | 43,114 | | | | | | 30,889 | | |
期末现金、现金等价物和限制性现金
|
| | | $ | 102,099 | | | | | $ | 44,579 | | |
现金、现金等价物和受限现金的构成: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 99,916 | | | | | $ | 42,422 | | |
预付费用和其他流动资产中包含的受限现金
|
| | | | 2,183 | | | | | | 2,157 | | |
现金总额、现金等价物和受限现金
|
| | | $ | 102,099 | | | | | $ | 44,579 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
本期付息现金
|
| | | $ | 51 | | | | | $ | 49 | | |
所得税期间支付的现金
|
| | | $ | 2,399 | | | | | $ | — | | |
非现金投融资活动补充披露: | | | | | | | | | | | | | |
作为软件开发成本资本化的一部分的非现金薪酬
|
| | | $ | 248 | | | | | $ | 422 | | |
信用发行费用
|
| | | $ | 900 | | | | | $ | — | | |
取得使用权资产所产生的租赁负债
|
| | | $ | 2,711 | | | | | $ | 351 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
原材料和正在进行的工作
|
| | | $ | 22,813 | | | | | $ | 27,307 | | |
成品
|
| | | | 47,038 | | | | | | 42,923 | | |
合计
|
| | | $ | 69,851 | | | | | $ | 70,230 | | |
| | |
三个半月
已结束 3月31日 |
| |||
| | |
2022
|
| |||
| | |
(未经审计)
|
| |||
无风险利率
|
| | | | 1.35% | | |
预期期限(以年为单位)
|
| | | | 3.56 | | |
预期波动率
|
| | | | 40% | | |
预期股息收益率
|
| | | | 0% | | |
| | |
编号
选项中的 个 |
| |
加权
平均 练习 价格 |
| |
加权
平均 剩余 合同 条款 (单位:年) |
| |
聚合
固有的 值 |
| ||||||||||||
截至2023年1月1日的未偿还债务
|
| | | | 2,665,670 | | | | | $ | 18.95 | | | | | | 5.39 | | | | | $ | 82,580 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
被没收
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
截至2023年3月31日的杰出表现
|
| | | | 2,665,670 | | | | | $ | 18.95 | | | | | | 5.14 | | | | | $ | 82,580 | | |
自2023年3月31日起可行使
|
| | | | 1,225,480 | | | | | $ | 17.90 | | | | | | 5.30 | | | | | $ | 39,253 | | |
| | |
编号
选项中的 个 |
| |
加权
平均 练习 价格 |
| |
加权
平均 剩余 合同 条款 (单位:年) |
| |
聚合
固有的 值 |
| ||||||||||||
截至2023年1月1日的未偿还债务
|
| | | | 202,353 | | | | | $ | 13.16 | | | | | | 4.83 | | | | | $ | 2,388 | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
被没收
|
| | | | (11,407) | | | | | | 16.44 | | | | | | | | | | | | | | |
截至2023年3月31日的杰出表现
|
| | | | 190,946 | | | | | $ | 12.97 | | | | | | 4.58 | | | | | $ | 2,291 | | |
自2023年3月31日起可行使
|
| | | | 19,649 | | | | | $ | 18.05 | | | | | | 4.51 | | | | | $ | 136 | | |
| | |
数量:
RSU |
| |||
截至2023年1月1日的未偿还债务
|
| | | | 95,062 | | |
已批准
|
| | | | — | | |
已归属
|
| | | | (521) | | |
被没收
|
| | | | — | | |
截至2023年3月31日的杰出表现
|
| | | | 94,541 | | |
| | |
数量:
RSU |
| |||
截至2023年1月1日的未偿还债务
|
| | | | 125,217 | | |
已批准
|
| | | | — | | |
已归属
|
| | | | (7,479) | | |
被没收
|
| | | | (1,751) | | |
截至2023年3月31日的杰出表现
|
| | | | 115,987 | | |
| | |
截至2023年3月31日的三个月
|
| |||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
可赎回的
A股 |
| |||||||||
| | |
(未经审计)
|
| |||||||||||||||
基本每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
未分配收益分配
|
| | | $ | 14,084 | | | | | $ | 5,145 | | | | | $ | 361 | | |
分母: | | | | | | | | | | | | | | | | | | | |
每股计算中使用的股份数量
|
| | | | 38,391,742 | | | | | | 14,022,549 | | | | | | 983,861 | | |
基本每股收益
|
| | | $ | 0.37 | | | | | $ | 0.37 | | | | | $ | 0.37 | | |
稀释后每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
基本未分配收益分配
计算 |
| | | $ | 14,084 | | | | | $ | 5,145 | | | | | $ | 361 | | |
未分配收益的重新分配
|
| | | | (227) | | | | | | 247 | | | | | | (20) | | |
未分配收益分配
|
| | | | 13,857 | | | | | | 5,392 | | | | | | 341 | | |
分母: | | | | | | | | | | | | | | | | | | | |
基本计算中使用的份数
|
| | | | 38,391,742 | | | | | | 14,022,549 | | | | | | 983,861 | | |
稀释证券的加权平均效应:
|
| | | | | | | | | | | | | | | | | | |
员工股票期权和RSU
|
| | | | 1,546,952 | | | | | | 1,516,086 | | | | | | — | | |
每股计算中使用的股份数量
|
| | | | 39,938,694 | | | | | | 15,538,635 | | | | | | 983,861 | | |
稀释后每股收益
|
| | | $ | 0.35 | | | | | $ | 0.35 | | | | | $ | 0.35 | | |
| | |
截至2022年3月31日的三个月
|
| |||||||||||||||
| | |
A类
普通 个共享 |
| |
B类
普通 个共享 |
| |
可赎回的
A股 |
| |||||||||
| | |
(未经审计)
|
| |||||||||||||||
基本每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
未分配收益分配
|
| | | $ | 1,563 | | | | | $ | 1,392 | | | | | $ | 56 | | |
分母: | | | | | | | | | | | | | | | | | | | |
每股计算中使用的股份数量
|
| | | | 27,635,522 | | | | | | 24,628,068 | | | | | | 983,861 | | |
基本每股收益
|
| | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | |
稀释后每股收益: | | | | | | | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | | | | | | | |
基本未分配收益分配
计算 |
| | | $ | 1,563 | | | | | $ | 1,392 | | | | | $ | 56 | | |
未分配收益的重新分配
|
| | | | (3) | | | | | | 6 | | | | | | (3) | | |
未分配收益分配
|
| | | | 1,560 | | | | | | 1,398 | | | | | | 53 | | |
分母: | | | | | | | | | | | | | | | | | | | |
基本计算中使用的份数
|
| | | | 27,635,522 | | | | | | 24,628,068 | | | | | | 983,861 | | |
稀释证券的加权平均效应:
|
| | | | | | | | | | | | | | | | | | |
员工股票期权和RSU
|
| | | | 1,494,556 | | | | | | 1,494,556 | | | | | | — | | |
每股计算中使用的股份数量
|
| | | | 29,130,078 | | | | | | 26,122,624 | | | | | | 983,861 | | |
稀释后每股收益
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
| | |
截至的三个月
3月31日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(未经审计)
|
| |||||||||
北美
|
| | | $ | 140,447 | | | | | $ | 72,129 | | |
其他
|
| | | | 25,207 | | | | | | 18,285 | | |
总净收入
|
| | | $ | 165,654 | | | | | $ | 90,414 | | |
| | |
3月31日
2023 |
| |
12月31日
2022 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
以色列
|
| | | $ | 18,888 | | | | | $ | 18,665 | | |
美国
|
| | | | 5,132 | | | | | | 4,081 | | |
长期资产总额
|
| | | $ | 24,020 | | | | | $ | 22,746 | | |
| 高盛有限责任公司 | | | | | |||
|
摩根士丹利
|
| ||||||
|
Allen&Company LLC
|
|
|
美国银行证券
|
| | 巴克莱银行 | | |
Truist Securities
|
|
|
JMP证券,A公民公司
|
| |
KeyBanc资本市场
|
|
|
展品编号:
|
| |
说明
|
|
| 1.1* | | |
承保协议格式
|
|
| 3.1* | | |
登记人现行有效的修订和重新修订的公司章程
|
|
| 3.2* | | |
注册人经修订和重新修订的公司章程格式于本次发行结束时生效
|
|
| 4.1* | | |
注册人股票证书样本
|
|
| 4.2* | | |
注册权协议
|
|
| 5.1* | | |
注册人的律师Herzog Fox&Neeman对A类普通股的有效性(包括同意)的意见
|
|
| 10.1* | | |
赔偿协议格式
|
|
| 10.2†* | | |
Il Makiage化妆品(2013)有限公司2020年股权激励计划
|
|
| 10.3†* | | |
Il Makiage化妆品(2013)有限公司2020年股权激励计划美国子计划
|
|
| 10.4†* | | |
2023奖励计划
|
|
| 10.5†* | | |
形成股票期权协议
|
|
| 10.6†* | | |
形成限售股协议
|
|
| 10.7†* | | |
2023员工购股计划
|
|
| 10.8†* | | |
非员工董事薪酬政策
|
|
| 10.9†* | | |
董事和高级管理人员薪酬政策
|
|
| 10.10* | | |
与Niv Price签订的扣缴协议
|
|
| 10.11^#* | | |
Voyage81股票购买协议
|
|
| 10.12#* | | |
作为代表的oddity Labs、LLC、Revela Inc.、IM Pro Makeup NY L.P.、IM Pro Makeup NY Merge Sub,Inc.和Evan赵之间的合并协议和计划,日期为2023年4月4日。
|
|
| 21.1* | | |
注册方子公司名单
|
|
| 23.1 | | | 独立注册会计师事务所Kost,Forer,Gabbay&Kasierer同意 | |
| 23.2* | | |
Herzog Fox&Neeman同意(包含在附件5.1中)
|
|
| 24.1* | | |
授权书(包括在注册声明的签名页中)
|
|
| 99.1* | | |
奥哈德·切列什尼亚同意成为董事提名者
|
|
| 107 | | |
备案费表
|
|
|
名称
|
| |
标题
|
|
|
/S/奥兰·霍尔茨曼
奥兰·霍尔茨曼
|
| |
董事首席执行官
(首席执行官) |
|
|
/S/林赛·德鲁克·曼
林赛·德鲁克·曼
|
| |
全球首席财务官
(首席财务官和首席会计官) |
|
|
*
Shiran Holtzman-Erel
|
| | 董事 | |
|
*
迈克尔·法雷洛
|
| | 董事 | |
|
*
Lilach Payorski
|
| | 董事 | |
|
*发件人:
/S/林赛·德鲁克·曼
林赛·德鲁克·曼
事实律师 |
| |