| | |
第
页
|
| |||
关于本招股说明书
|
| | | | i | | |
选定的定义
|
| | | | i | | |
财务信息展示
|
| | | | III | | |
关键绩效指标
|
| | | | III | | |
行业和市场数据
|
| | | | III | | |
商标
|
| | | | iv | | |
有关前瞻性陈述的告诫说明
|
| | | | v | | |
招股说明书摘要
|
| | | | 1 | | |
产品概要条款
|
| | | | 6 | | |
风险因素
|
| | | | 7 | | |
使用收益
|
| | | | 54 | | |
股利政策
|
| | | | 55 | | |
大写
|
| | | | 56 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 57 | | |
业务
|
| | | | 90 | | |
董事会和执行管理层
|
| | | | 110 | | |
董事和高管薪酬
|
| | | | 116 | | |
证券说明
|
| | | | 120 | | |
某些关系和关联人交易
|
| | | | 134 | | |
大股东
|
| | | | 138 | | |
出售证券持有人
|
| | | | 140 | | |
征税
|
| | | | 144 | | |
分销计划
|
| | | | 154 | | |
与产品相关的费用
|
| | | | 156 | | |
美国证券法规定的民事责任的可执行性
|
| | | | 157 | | |
专家
|
| | | | 158 | | |
法律事务
|
| | | | 158 | | |
您可以在哪里找到更多信息
|
| | | | 158 | | |
财务报表及财务报表附注
|
| | | | F-1 | | |
| | |
截至
2023年6月30日 |
| |||
| | |
(美元千元)
|
| |||
现金(1) | | | | | 68,581 | | |
总负债
|
| | | | — | | |
股东权益/(亏损) | | | | | | | |
新增实收资本
|
| | | | 24,000 | | |
股份支付准备金
|
| | | | 144,608 | | |
翻译保留
|
| | | | 4,474 | | |
累计亏损
|
| | | | (308,851) | | |
股东权益总额/(亏损)
|
| | | | (135,769) | | |
总市值(2)
|
| | | | (135,769) | | |
| | |
H1 2021
|
| |
H2 2021
|
| |
H1 2022
|
| |
H2 2022
|
| ||||||||||||
月度付款人换算
|
| | | | 5.2% | | | | | | 7.3% | | | | | | 4.7% | | | | | | 4.1% | | |
| | |
截至6个月的时间
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(美元千元)
|
| |||||||||
收入 | | | | | 234,139 | | | | | | 252,780 | | |
不包括折旧和摊销的成本和费用 | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | |
平台佣金
|
| | | | (56,428) | | | | | | (68,839) | | |
游戏运营成本
|
| | | | (26,785) | | | | | | (20,540) | | |
其他营业收入
|
| | | | 1,539 | | | | | | 376 | | |
销售和营销费用
|
| | | | (129,135) | | | | | | (91,289) | | |
一般和行政费用
|
| | | | (14,796) | | | | | | (14,808) | | |
应收贸易账款和应收贷款减值损失
|
| | | | (4,296) | | | | | | (3,919) | | |
总成本和费用,不包括折旧和摊销
|
| | | | (229,901) | | | | | | (199,019) | | |
折旧及摊销
|
| | | | (2,903) | | | | | | (3,617) | | |
运营利润
|
| | | | 1,335 | | | | | | 50,144 | | |
财务收入
|
| | | | 3,042 | | | | | | 335 | | |
财务费用
|
| | | | (1,992) | | | | | | (1,279) | | |
认股权证债务和其他金融工具的公允价值变动
|
| | | | 10,547 | | | | | | 7,268 | | |
权益会计联营公司的亏损份额
|
| | | | (515) | | | | | | (1,640) | | |
所得税前利润
|
| | | | 12,417 | | | | | | 54,828 | | |
所得税费用
|
| | | | (1,074) | | | | | | (2,090) | | |
当期利润(税后净额)
|
| | | | 11,343 | | | | | | 52,738 | | |
公司股权持有人应占权益
|
| | | | 11,343 | | | | | | 53,063 | | |
归因于非控股权益
|
| | | | — | | | | | | (325) | | |
| | |
截至6个月的时间
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(美元千元)
|
| |||||||||
其他综合收益 | | | | | | | | | | | | | |
随后将或可能重新分类为损益的项目
|
| | | | 1,007 | | | | | | 3,177 | | |
外币折算差额
|
| | | | 981 | | | | | | 3,177 | | |
其他
|
| | | | 26 | | | | | | — | | |
本年度扣除税后的综合收入总额
|
| | | | 12,350 | | | | | | 55,915 | | |
公司股权持有人应占权益
|
| | | | 12,350 | | | | | | 56,240 | | |
归因于非控股权益
|
| | | | — | | | | | | (325) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
收入 | | | | | 479,688 | | | | | | 434,094 | | | | | | 260,892 | | |
不包括折旧和摊销的成本和费用 | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | |
平台佣金
|
| | | | (129,623) | | | | | | (117,229) | | | | | | (75,163) | | |
游戏运营成本
|
| | | | (44,036) | | | | | | (18,945) | | | | | | (17,390) | | |
其他营业收入
|
| | | | 1,327 | | | | | | — | | | | | | — | | |
销售和营销费用
|
| | | | (152,674) | | | | | | (270,065) | | | | | | (165,756) | | |
一般和行政费用
|
| | | | (36,119) | | | | | | (23,031) | | | | | | (3,689) | | |
权益会计联营公司的商誉和投资‘
减值 |
| | | | (62,828) | | | | | | — | | | | | | — | | |
股票上市费用
|
| | | | — | | | | | | (125,438) | | | | | | — | | |
应收贸易账款和应收贷款减值损失
|
| | | | (29,987) | | | | | | (102) | | | | | | — | | |
总成本和费用,不包括折旧和摊销
|
| | | | (453,940) | | | | | | (554,810) | | | | | | (261,998) | | |
折旧及摊销
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (561) | | |
运营利润/(亏损)
|
| | | | 18,847 | | | | | | (123,256) | | | | | | (1,667) | | |
财务收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
财务费用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
认股权证债务和其他金融工具的公允价值变动
|
| | | | 2,767 | | | | | | 10,080 | | | | | | — | | |
权益会计联营公司的亏损份额
|
| | | | (10,121) | | | | | | — | | | | | | — | | |
所得税前利润/(亏损)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
所得税费用
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (862) | | |
本年度的利润/(亏损),税后净额
|
| | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
公司股权持有人应占权益
|
| | | | 7,303 | | | | | | (117,455) | | | | | | (751) | | |
归因于非控股权益
|
| | | | 107 | | | | | | 11 | | | | | | — | | |
其他综合收益/(亏损)
|
| | | | | | | | | | | | | | | | | | |
随后将或可能重新分类为损益的项目
|
| | | | 3,338 | | | | | | 11 | | | | | | 15 | | |
外币折算差额
|
| | | | 3,456 | | | | | | 36 | | | | | | — | | |
其他
|
| | | | (118) | | | | | | (25) | | | | | | 15 | | |
本年度扣除税后的综合收益/(亏损)总额
|
| | | | 10,748 | | | | | | (117,433) | | | | | | (736) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||
| | |
(美元千元)
|
| |||||||||||||||
公司股权持有人应占权益
|
| | | | 10,641 | | | | | | (117,444) | | | | | | (736) | | |
归因于非控股权益
|
| | | | 107 | | | | | | 11 | | | | |
|
—
|
| |
| | |
截至6个月的时间
06月30日 |
| |
年终了
12月31日 |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||||||||
DAU(千)(1)
|
| | | | N/P | | | | | | N/P | | | | | | 1,186 | | | | | | 1,048 | | | | | | 896 | | |
MAU(单位:百万)(2)
|
| | | | N/P | | | | | | N/P | | | | | | 7.6 | | | | | | 5.9 | | | | | | 5.7 | | |
MPU(千)(3)
|
| | | | 387 | | | | | | 359 | | | | | | 335 | | | | | | 362 | | | | | | 284 | | |
月度付款人换算(4)
|
| | | | N/P | | | | | | N/P | | | | | | 4.4% | | | | | | 6.1% | | | | | | 5.0% | | |
ABPPU(美元)(5)
|
| | | | 85 | | | | | | 106 | | | | | | 107 | | | | | | 123 | | | | | | 126 | | |
预订量(以千美元为单位)(6)
|
| | | | 213,773 | | | | | | 239,406 | | | | | | 449,446 | | | | | | 561,993 | | | | | | 445,495(7) | | |
| | |
截至6个月的时间
06月30日 |
| |
差异
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
(美元千元)
|
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
收入 | | | | | 234,139 | | | | | | 252,780 | | | | | | (18,641) | | | | | | (7)% | | |
不包括折旧和摊销的成本和费用
|
| | | | | | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
平台佣金
|
| | | | (56,428) | | | | | | (68,839) | | | | | | 12,411 | | | | | | (18)% | | |
游戏运营成本
|
| | | | (26,785) | | | | | | (20,540) | | | | | | (6,245) | | | | | | 30% | | |
其他营业收入
|
| | | | 1,539 | | | | | | 376 | | | | | | 1,163 | | | | | | 不适用 | | |
销售和营销费用
|
| | | | (129,135) | | | | | | (91,289) | | | | | | (37,846) | | | | | | 40% | | |
一般和行政费用
|
| | | | (14,796) | | | | | | (14,808) | | | | | | 12 | | | | | | (0)% | | |
应收贸易账款和应收贷款减值损失
|
| | | | (4,296) | | | | | | (3,919) | | | | | | (377) | | | | | | 10% | | |
总成本和费用,不包括折旧和摊销
|
| | | | (229,901) | | | | | | (199,019) | | | | | | (30,882) | | | | | | 16% | | |
折旧及摊销
|
| | | | (2,903) | | | | | | (3,617) | | | | | | 714 | | | | | | (20)% | | |
运营利润
|
| | | | 1,335 | | | | | | 50,144 | | | | | | (48,809) | | | | | | (97)% | | |
财务收入
|
| | | | 3,042 | | | | | | 335 | | | | | | 2,707 | | | | | | 不适用 | | |
财务费用
|
| | | | (1,992) | | | | | | (1,279) | | | | | | (713) | | | | | | 56% | | |
认股权证债务及其他公允价值变动
金融工具 |
| | | | 10,547 | | | | | | 7,268 | | | | | | 3,279 | | | | | | 45% | | |
权益会计联营公司的亏损份额
|
| | | | (515) | | | | | | (1,640) | | | | | | 1,125 | | | | | | (69)% | | |
所得税前利润
|
| | | | 12,417 | | | | | | 54,828 | | | | | | (42,411) | | | | | | (77)% | | |
所得税费用
|
| | | | (1,074) | | | | | | (2,090) | | | | | | 1,016 | | | | | | (49)% | | |
当期利润(税后净额)
|
| | | | 11,343 | | | | | | 52,738 | | | | | | (41,395) | | | | | | (78)% | | |
公司股权持有人应占权益
|
| | | | 11,343 | | | | | | 53,063 | | | | | | (41,720) | | | | | | (79)% | | |
归因于非控股权益
|
| | | | — | | | | | | (325) | | | | | | 325 | | | | | | 不适用 | | |
其他综合收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
随后将或可能重新分类为利润或
的项目
亏损 |
| | | | 1,007 | | | | | | 3,177 | | | | | | (2,170) | | | | | | (68)% | | |
外币折算差额
|
| | | | 981 | | | | | | 3,177 | | | | | | (2,196) | | | | | | (69)% | | |
其他
|
| | | | 26 | | | | | | — | | | | | | 26 | | | | | | 不适用 | | |
本年度扣除税后的综合收入总额
|
| | | | 12,350 | | | | | | 55,915 | | | | | | (43,565) | | | | | | (78)% | | |
公司股权持有人应占权益
|
| | | | 12,350 | | | | | | 56,240 | | | | | | (43,890) | | | | | | (78)% | | |
归因于非控股权益
|
| | | | — | | | | | | (325) | | | | | | 325 | | | | | | 不适用 | | |
| | |
截至6个月的时间
06月30日 |
| |
差异
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
(美元千元)
|
| |
(%)
|
| ||||||||||||
按类型划分的收入:
|
| |
(美元千元)
|
| | | | | | | | ||||||||||||||
游戏内购买
|
| | | | 218,339 | | | | | | 241,958 | | | | | | (23,619) | | | | | | (10)% | | |
广告
|
| | | | 15,800 | | | | | | 10,822 | | | | | | 4,978 | | | | | | 46% | | |
合计 | | | | | 234,139 | | | | | | 252,780 | | | | | | (18,641) | | | | | | (7)% | | |
按玩家地理位置划分的收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
美国
|
| | | | 84,436 | | | | | | 81,385 | | | | | | 3,051 | | | | | | 4% | | |
欧洲
|
| | | | 55,729 | | | | | | 53,485 | | | | | | 2,244 | | | | | | 4% | | |
亚洲
|
| | | | 57,421 | | | | | | 68,367 | | | | | | (10,946) | | | | | | (16)% | | |
其他
|
| | | | 36,553 | | | | | | 49,543 | | | | | | (12,990) | | | | | | (26)% | | |
合计 | | | | | 234,139 | | | | | | 252,780 | | | | | | (18,641) | | | | | | (7)% | | |
| | |
截至2013年12月31日的年度
|
| |
差异
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
(美元,单位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
收入 | | | | | 479,688 | | | | | | 434,094 | | | | | | 45,594 | | | | | | 11% | | |
不包括折旧和摊销的成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
平台佣金
|
| | | | (129,623) | | | | | | (117,229) | | | | | | (12,394) | | | | | | 11% | | |
游戏运营成本
|
| | | | (44,036) | | | | | | (18,945) | | | | | | (25,091) | | | | | | 不适用 | | |
其他营业收入
|
| | | | 1,327 | | | | | | — | | | | | | 1,327 | | | | | | 100% | | |
销售和营销费用
|
| | | | (152,674) | | | | | | (270,065) | | | | | | 117,391 | | | | | | (43)% | | |
一般和行政费用
|
| | | | (36,119) | | | | | | (23,031) | | | | | | (13,088) | | | | | | 57% | | |
计入联营公司减值的商誉和投资
|
| | | | (62,828) | | | | | | — | | | | | | (62,828) | | | | | | 100% | | |
股票上市费用
|
| | | | — | | | | | | (125,438) | | | | | | 125,438 | | | | | | (100)% | | |
应收贸易账款和应收贷款减值损失
|
| | | | (29,987) | | | | | | (102) | | | | | | (29,885) | | | | | | 不适用 | | |
总成本和费用,不包括折旧和摊销
|
| | | | (453,940) | | | | | | (554,810) | | | | | | 100,870 | | | | | | (18)% | | |
折旧及摊销
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (4,361) | | | | | | 不适用 | | |
运营利润/(亏损)
|
| | | | 18,847 | | | | | | (123,256) | | | | | | 142,103 | | | | | | 不适用 | | |
财务收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,789 | | | | | | 不适用 | | |
财务费用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | 1,029 | | | | | | (32)% | | |
认股权证债务和其他财务事项的公允价值变动
仪器 |
| | | | 2,767 | | | | | | 10,080 | | | | | | (7,313) | | | | | | (73)% | | |
权益会计联营公司的亏损份额
|
| | | | (10,121) | | | | | | — | | | | | | (10,121) | | | | | | 100% | | |
所得税前利润/(亏损)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 127,487 | | | | | | 不适用 | | |
所得税费用
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (2,633) | | | | | | 不适用 | | |
本年度的利润/(亏损),税后净额
|
| | |
|
7,410
|
| | | |
|
(117,444)
|
| | | | | 124,854 | | | | | | 不适用 | | |
公司股权持有人应占权益
|
| | | | 7,303 | | | | | | (117,455) | | | | | | 124,758 | | | | | | 不适用 | | |
归因于非控股权益
|
| | | | 107 | | | | | | 11 | | | | | | 96 | | | | | | 不适用 | | |
其他综合收益/(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | |
随后将或可能重新分类为损益的项目
|
| | | | 3,338 | | | | | | 11 | | | | | | 3,327 | | | | | | 不适用 | | |
外币折算差额
|
| | | | 3,456 | | | | | | 36 | | | | | | 3,420 | | | | | | 不适用 | | |
其他 | | | | | (118) | | | | | | (25) | | | | | | (93) | | | | | | 不适用 | | |
本年度扣除税后的综合收益/(亏损)总额
|
| | | | 10,748 | | | | | | (117,433) | | | | | | 128,181 | | | | | | 不适用 | | |
公司股权持有人应占权益
|
| | | | 10,641 | | | | | | (117,444) | | | | | | 128,085 | | | | | | 不适用 | | |
归因于非控股权益
|
| | | | 107 | | | | | | 11 | | | | | | 96 | | | | | | 不适用 | | |
| | |
截至2013年12月31日的年度
|
| |
差异
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
(美元,单位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
按类型划分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
游戏内购买
|
| | | | 459,660 | | | | | | 406,594 | | | | | | 53,066 | | | | | | 13% | | |
广告
|
| | | | 20,028 | | | | | | 27,500 | | | | | | (7,472) | | | | | | (27)% | | |
合计 | | | | | 479,688 | | | | | | 434,094 | | | | | | 45,594 | | | | | | 11% | | |
按玩家地理位置划分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国
|
| | | | 160,314 | | | | | | 136,570 | | | | | | 23,744 | | | | | | 17% | | |
欧洲
|
| | | | 101,320 | | | | | | 93,620 | | | | | | 7,700 | | | | | | 8% | | |
亚洲
|
| | | | 124,322 | | | | | | 106,404 | | | | | | 17,918 | | | | | | 17% | | |
其他
|
| | | | 93,732 | | | | | | 97,500 | | | | | | (3,768) | | | | | | (4)% | | |
合计 | | | | | 479,688 | | | | | | 434,094 | | | | | | 45,594 | | | | | | 11% | | |
| | |
截至2013年12月31日的年度
|
| |
差异
|
| ||||||||||||||||||
| | |
2021
|
| |
2020(1)
|
| |
(美元,单位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
收入 | | | | | 434,094 | | | | | | 260,892 | | | | | | 173,202 | | | | | | 66% | | |
不包括折旧和摊销的成本和费用 | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
平台佣金
|
| | | | (117,229) | | | | | | (75,163) | | | | | | (42,066) | | | | | | 56% | | |
游戏运营成本
|
| | | | (18,945) | | | | | | (17,390) | | | | | | (1,555) | | | | | | 9% | | |
销售和营销费用
|
| | | | (270,167) | | | | | | (165,756) | | | | | | (104,411) | | | | | | 63% | | |
一般和行政费用
|
| | | | (23,031) | | | | | | (3,689) | | | | | | (19,342) | | | | | | 不适用 | | |
股票上市费用
|
| | | | (125,438) | | | | | | — | | | | | | (125,438) | | | | | | 100% | | |
总成本和费用,不包括折旧和摊销
|
| | | | (554,810) | | | | | | (261,998) | | | | | | (292,812) | | | | | | 不适用 | | |
折旧及摊销
|
| | | | (2,540) | | | | | | (561) | | | | | | (1,979) | | | | | | 不适用 | | |
运营收入/(亏损)
|
| | | | (123,256) | | | | | | (1,667) | | | | | | (121,589) | | | | | | 不适用 | | |
净财务收入/(成本)
|
| | | | 6,939 | | | | | | 1,778 | | | | | | 5,161 | | | | | | 不适用 | | |
所得税前收入/(亏损)
|
| | | | (116,317) | | | | | | 111 | | | | | | (116,428) | | | | | | 不适用 | | |
所得税费用
|
| | | | (1,127) | | | | | | (862) | | | | | | (265) | | | | | | 31% | | |
当期税后收入/(亏损)
|
| | | | (117,444) | | | | | | (751) | | | | | | (116,693) | | | | | | 不适用 | | |
公司股权持有人应占权益
|
| | | | (117,455) | | | | | | (751) | | | | | | (116,704) | | | | | | 不适用 | | |
归因于非控股权益
|
| | | | 11 | | | | | | — | | | | | | 11 | | | | | | 100% | | |
其他综合收益/(亏损)
|
| | | | 11 | | | | | | 15 | | | | | | (4) | | | | | | (27)% | | |
当期税后综合收益/(亏损)合计
|
| | | | (117,433) | | | | | | (736) | | | | | | (116,697) | | | | | | 不适用 | | |
公司股权持有人应占权益
|
| | | | (117,444) | | | | | | (736) | | | | | | (116,708) | | | | | | 不适用 | | |
归因于非控股权益
|
| | | | 11 | | | | | | — | | | | | | 11 | | | | | | 100% | | |
| | |
截至2013年12月31日的年度
|
| |
差异
|
| ||||||||||||||||||
| | |
2021
|
| |
2020(1)
|
| |
(美元,单位:
千人) |
| |
(%)
|
| ||||||||||||
| | |
(美元千元)
|
| | | | | | | | | | | | | |||||||||
按类型划分的收入: | | | | | | ||||||||||||||||||||
游戏内购买
|
| | | | 406,594 | | | | | | 245,833 | | | | | | 160,761 | | | | | | 65% | | |
广告
|
| | | | 27,500 | | | | | | 15,059 | | | | | | 12,441 | | | | | | 83% | | |
合计 | | | | | 434,094 | | | | | | 260,892 | | | | | | 173,202 | | | | | | 66% | | |
按玩家地理位置划分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
美国
|
| | | | 136,570 | | | | | | 97,470 | | | | | | 39,100 | | | | | | 40% | | |
欧洲
|
| | | | 93,620 | | | | | | 61,494 | | | | | | 32,126 | | | | | | 52% | | |
亚洲
|
| | | | 106,404 | | | | | | 42,382 | | | | | | 64,022 | | | | | | 151% | | |
其他
|
| | | | 97,500 | | | | | | 59,546 | | | | | | 37,954 | | | | | | 64% | | |
合计 | | | | | 434,094 | | | | | | 260,892 | | | | | | 173,202 | | | | | | 66% | | |
| | |
截至6个月的时间
06月30日 |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(美元千元)
|
| |||||||||
经营活动产生的净现金流(用于)/产生的净现金流量
|
| | | | (86) | | | | | | 39,564 | | |
用于投资活动的净现金流
|
| | | | (18,348) | | | | | | (83,306) | | |
用于融资活动的净现金流量
|
| | | | (787) | | | | | | (1,350) | | |
期末现金和现金等价物
|
| | | | 68,581 | | | | | | 99,077 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
经营活动 | | | | | | | | | | | | | | | | | | | |
本年度的利润/(亏损),税后净额
|
| | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
调整: | | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 6,901 | | | | | | 2,540 | | | | | | 561 | | |
基于股份的支付费用
|
| | | | 3,751 | | | | | | 3,761 | | | | | | 2,276 | | |
计入联营公司减值的商誉和投资
|
| | | | 62,828 | | | | | | — | | | | | | — | | |
股票上市费用
|
| | | | — | | | | | | 125,438 | | | | | | — | | |
权益会计联营公司的亏损份额
|
| | | | 10,121 | | | | | | — | | | | | | — | | |
收购收益
|
| | | | — | | | | | | (79) | | | | | | — | | |
应收贸易账款和应收贷款减值损失
|
| | | | 29,987 | | | | | | 102 | | | | | | — | | |
财产和设备核销
|
| | | | 454 | | | | | | — | | | | | | — | | |
无形资产减值损失
|
| | | | 547 | | | | | | — | | | | | | — | | |
认股权证债务和其他金融工具的公允价值变动
|
| | | | (2,767) | | | | | | (10,080) | | | | | | — | | |
解除看跌期权负债的折扣
|
| | | | 366 | | | | | | — | | | | | | — | | |
交易成本
|
| | | | 104 | | | | | | — | | | | | | — | | |
利息收入
|
| | | | (1,639) | | | | | | — | | | | | | — | | |
利息支出
|
| | | | 116 | | | | | | 91 | | | | | | 38 | | |
租赁修改收益
|
| | | | (11) | | | | | | — | | | | | | — | | |
处置集团销售亏损
|
| | | | 4,969 | | | | | | — | | | | | | — | | |
ETF应计股息
|
| | | | (231) | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2022
|
| |
2021
|
| |
2020(1)
|
| |||||||||||
|
(美元千元)
|
| |||||||||||||||||
应收贸易账款核销
|
| | | | 81 | | | | | | — | | | | | | — | | |
外汇(收益)/损失
|
| | | | 1,020 | | | | | | 2,809 | | | | | | (1,991) | | |
所得税费用
|
| | | | 3,760 | | | | | | 1,127 | | | | | | 862 | | |
| | | | | 127,767 | | | | | | 8,265 | | | | | | 995 | | |
营运资金变动 | | | | | | | | | | | | | | | | | | | |
(减少)/递延平台佣金增加
|
| | | | 21,851 | | | | | | (26,946) | | | | | | (52,465) | | |
(减少)/增加递延收入
|
| | | | (30,242) | | | | | | 127,899 | | | | | | 184,603 | | |
贸易和其他应收账款增加
|
| | | | (4,498) | | | | | | (12,682) | | | | | | (7,490) | | |
贸易和其他应付款增加/(减少)
|
| | | | 2,282 | | | | | | 9,600 | | | | | | (1,060) | | |
| | | | | (10,607) | | | | | | 97,871 | | | | | | 123,588 | | |
所得税(已缴)
|
| | | | (1,078) | | | | | | (617) | | | | | | (3,978) | | |
收到/(支付)利息
|
| | | | — | | | | | | 7 | | | | | | 19 | | |
经营活动产生的净现金流
|
| | | | 116,082 | | | | | | 105,526 | | | | | | 120,624 | | |
投资活动 | | | | | | | | | | | | | | | | | | | |
无形资产收购
|
| | | | (64) | | | | | | (338) | | | | | | — | | |
购置财产和设备
|
| | | | (994) | | | | | | (1,099) | | | | | | (147) | | |
收购子公司取得的现金净额
|
| | | | (54,113) | | | | | | (1,159) | | | | | | — | | |
对股权会计合伙人的投资
|
| | | | (17,970) | | | | | | — | | | | | | — | | |
已发放贷款
|
| | | | (31,659) | | | | | | (123) | | | | | | — | | |
偿还贷款的收益
|
| | | | 746 | | | | | | — | | | | | | 508 | | |
收购其他投资
|
| | | | (67,729) | | | | | | — | | | | | | — | | |
投资活动产生/(用于)的净现金流
|
| | | | (171,783) | | | | | | (2,719) | | | | | | 361 | | |
融资活动 | | | | | | | | | | | | | | | | | | | |
支付租赁债务
|
| | | | (2,013) | | | | | | (2,132) | | | | | | (341) | | |
应收贷款收益
|
| | | | 224 | | | | | | — | | | | | | — | | |
偿还借款
|
| | | | — | | | | | | (49) | | | | | | (3,980) | | |
租赁利息
|
| | | | (115) | | | | | | (90) | | | | | | (26) | | |
已支付利息
|
| | | | — | | | | | | — | | | | | | (17) | | |
向股东支付股息和分配
|
| | | | — | | | | | | (160,366) | | | | | | (51,683) | | |
交易中获得的现金
|
| | | | — | | | | | | 119,659 | | | | | | — | | |
用于融资活动的净现金流量
|
| | | | (1,904) | | | | | | (42,978) | | | | | | (56,047) | | |
当期现金及现金等价物净增长
|
| | | | (57,605) | | | | | | 59,829 | | | | | | 64,938 | | |
期初现金和现金等价物
|
| | | | 142,802 | | | | | | 84,557 | | | | | | 17,565 | | |
汇率变化对所持现金的影响
|
| | | | 1,577 | | | | | | (1,584) | | | | | | 2,054 | | |
期末现金和现金等价物
|
| | | | 86,774 | | | | | | 142,802 | | | | | | 84,557 | | |
| | |
按期间(1)到期付款
|
| |||||||||||||||||||||||||||
| | |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1个 - 5年 |
| |||||||||||||||
非衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | 881 | | | | | | 894 | | | | | | 61 | | | | | | 722 | | | | | | 111 | | |
贸易和其他应付款
|
| | | | 28,253 | | | | | | 28,253 | | | | | | 28,253 | | | | | | — | | | | | | — | | |
| | | | | 29,134 | | | | | | 29,147 | | | | | | 28,314 | | | | | | 722 | | | | | | 111 | | |
衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证义务
|
| | | | 2,430 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,430 | | |
看跌期权负债
|
| | | | 28,245 | | | | | | — | | | | | | — | | | | | | 21,560 | | | | | | 6,685 | | |
| | | | | 30,675 | | | | | | 0 | | | | | | 0 | | | | | | 21,560 | | | | | | 9,115 | | |
| | |
截至的六个月
2023年6月30日 |
| |||||||||||||||||||||
| | |
欧元
|
| |
俄罗斯卢布
|
| |
亚美尼亚Dram
|
| |
哈萨克斯坦廷格
|
| ||||||||||||
| | |
$
|
| | | | | | | | | | | | | |||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
应收贷款
|
| | | | 4,309 | | | | | | — | | | | | | 19 | | | | | | — | | |
贸易和其他应收账款
|
| | | | 10,217 | | | | | | — | | | | | | — | | | | | | — | | |
现金和现金等价物
|
| | | | 19,749 | | | | | | 92 | | | | | | 61 | | | | | | 161 | | |
| | | | | 34,275 | | | | | | 92 | | | | | | 80 | | | | | | 161 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | (734) | | | | | | — | | | | | | (95) | | | | | | — | | |
贸易和其他应付款
|
| | | | (7,099) | | | | | | — | | | | | | (2,210) | | | | | | (207) | | |
| | | |
|
(7,833)
|
| | | | | — | | | | |
|
(2,305)
|
| | | |
|
(207)
|
| |
净暴露
|
| | | | 26,442 | | | | | | 92 | | | | | | (2,225) | | | | | | (46) | | |
| | |
截至本年度的年度业绩
2022年12月31日 |
| |||||||||||||||||||||
|
欧元
|
| |
俄罗斯卢布
|
| |
亚美尼亚Dram
|
| |
哈萨克斯坦廷格
|
| ||||||||||||||
| | |
$
|
| | | | | | | | | | | | | |||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
应收贷款
|
| | | | 476 | | | | | | — | | | | | | 39 | | | | | | — | | |
贸易和其他应收账款
|
| | | | 9,411 | | | | | | — | | | | | | — | | | | | | — | | |
现金和现金等价物
|
| | | | 17,057 | | | | | | 1,078 | | | | | | 26 | | | | | | 95 | | |
| | | | | 26,944 | | | | | | 1,078 | | | | | | 65 | | | | | | 95 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | (1,053) | | | | | | — | | | | | | (134) | | | | | | — | | |
贸易和其他应付款
|
| | | | (8,017) | | | | | | — | | | | | | (614) | | | | | | (33) | | |
| | | |
|
(9,070)
|
| | | | | — | | | | |
|
(748)
|
| | | |
|
(33)
|
| |
净暴露
|
| | | | 17,874 | | | | | | 1,078 | | | | | | (683) | | | | | | 62 | | |
| | |
截至2023年6月30日
|
| |
截至2022年12月31日
|
| ||||||||||||||||||
| | |
强化
美元的 下降10% |
| |
弱化
美元的 下降10% |
| |
强化
美元的 下降10% |
| |
弱化
美元的 下降10% |
| ||||||||||||
| | | | | | | | | | | | | | |
$
|
| |||||||||
欧元
|
| | | | (2,644) | | | | | | 2,644 | | | | | | (1,787) | | | | | | 1,787 | | |
俄罗斯卢布
|
| | | | (9) | | | | | | 9 | | | | | | (108) | | | | | | 108 | | |
亚美尼亚Dram
|
| | | | 223 | | | | | | (223) | | | | | | 68 | | | | | | (68) | | |
哈萨克斯坦廷格
|
| | | | 5 | | | | | | (5) | | | | | | (6) | | | | | | 6 | | |
| | | | | (2,425) | | | | | | 2,425 | | | | | | (1,833) | | | | | | 1,833 | | |
| | |
2021年12月31日
|
| |
2022年12月31日
|
|
无风险费率
|
| |
远期美元隔夜指数掉期(OIS)利率(曲线42)
|
| |
远期美元隔夜指数掉期(OIS)利率(曲线42)
|
|
波动性 | | |
基于上市同行波动率的远期隐含波动率
|
| |
基于上市同行波动率的远期隐含波动率
|
|
起始价
|
| |
8.06
|
| |
4.63
|
|
预计保修期(年)
|
| |
4.7
|
| |
3.7
|
|
| 《英雄战争》 | | | | | |||
| 流派: | | | RPG | | | ||
| 启动: | | | 2016 | | | ||
| 评级4: | | | 4.4/5 | | | ||
| DAU(千)5: | | | 711 | | | ||
| MAU(百万)6: | | | 3.5 | | | ||
| MPU(千)7: | | | 263 | | | ||
| 月度付款人换算8: | | | 7.4% | | | ||
| ABPPU9: | | | $131.9/月($164/月
来自网络平台) |
| |
| 流派: | | | 带有拼图的农业游戏 | |
| 启动: | | | 2021(Android和iOS) | |
| 评级10: | | | Google Play上的4.2/5和Apple App Store上的4.6/5 | |
| 像素枪3D | | |||
| 流派: | | | 第一人称射击 | |
| 启动: | | | 2013(IOS);2014(安卓、亚马逊)、2020(华为) | |
| 评级11: | | | Google Play上的4.2/5和Apple App Store上的4.7/5 | |
| 街区城市大战 | | |||
| 流派: | | | 动作、冒险、模拟 | |
| 启动: | | | 2014(安卓和iOS);2015(亚马逊) | |
| 评级12: | | | Google Play上的4.0/5和Apple App Store上的4.2/5 | |
名称
|
| |
年龄
|
| |
标题
|
|
安德烈·法德耶夫 | | |
37
|
| |
首席执行官、联合创始人兼董事
|
|
亚历山大·卡拉瓦耶夫 | | |
48
|
| | 首席财务官 | |
Anton Reinhold | | |
37
|
| | 首席运营官 | |
娜塔莎·布拉金斯基·穆尼耶 | | |
54
|
| | 董事(董事长) | |
伊戈尔·布克曼 | | |
41
|
| | 董事 | |
玛丽·霍利夫 | | |
46
|
| | 董事 | |
Olga Loskutova | | |
46
|
| | 董事 | |
安德鲁·谢泼德 | | |
46
|
| | 董事 | |
Tal Shoham | | |
39
|
| | 董事 | |
| 主要执行机构所在国家/地区: | | | 塞浦路斯 | |
| 外国私人发行商 | | | 是 | |
| 母国法律禁止披露信息 | | | 否 | |
| 导演总数 | | | 7 | |
| | |
女性
|
| |
男性
|
| |
非二进制
|
| |
没有
披露性别 |
| ||||||||||||
第一部分:性别认同 | | | | | | | | | | | | | | | | | | | | | | | | | |
导演
|
| | | | 3 | | | | | | 4 | | | | | | 0 | | | | | | 0 | | |
第二部分:人口统计背景 | | | | | | | | | | | | | | | | | | | | | | | | | |
在母国管辖范围内任职人数不足的个人
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
LGBTQ+
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
未透露人口统计背景
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
两个或两个以上种族或民族的董事
|
| | | | 2 | | | | | | | | | | | | | | | | | | | | |
犹太裔导演
|
| | | | 3 | | | | | | | | | | | | | | | | | | | | |
参与者
|
| |
总数
选项中的 个 |
| |
授予日期
|
| |
归属日期
|
| |
练习
价格 |
| |
选项数量
出色的 |
| |||||||||
亚历山大·卡拉瓦耶夫 | | | | | 1,000,000 | | | |
2021年11月16日
|
| |
•
授权日一周年时20万
•
授权日两周年时20万
•
授权日3周年时20万
•
授权日4周年时20万
•
授权日5周年时20万
|
| | | $ | 10 | | | | | | 1,000,000 | | |
| | | | | 20,000 | | | |
2021年11月30日
|
| |
•
授权日20,000
|
| | | | 零 | | | | | | 20,000 | | |
Anton Reinhold | | | | | 735,769 | | | |
2021年11月16日
|
| |
•
截至2022年1月1日的73,577
•
2023年1月1日147,154
•
2024年1月1日147,154
•
2025年1月1日147,154
•
2026年1月1日147,154
•
2026年7月1日73,576
|
| | | | 零 | | | | | | 735,769 | | |
娜塔莎·布拉金斯基·穆尼耶 | | | | | 15,000 | | | |
2021年11月21日
|
| |
•
1,250在授权日后3个月内
•
授权日后6个月的1250个月
•
授权日后9个月的1250个月
•
授予日一周年时11,250
|
| | | | 零 | | | | | | 15,000 | | |
安德鲁·谢泼德 | | | | | 15,000 | | | |
2021年11月29日
|
| |
•
1,250在授权日后3个月内
•
授权日后6个月的1250个月
•
授权日后9个月的1250个月
•
授予日一周年时11,250
|
| | | | 零 | | | | | | 15,000 | | |
|
BVI
|
| |
特拉华州
|
|
|
•
根据并受吾等并购的规限,(A)本公司的任何董事可于董事认为必要或适宜的时间、方式及地点召开股东大会;及(B)在有权就所要求的事项行使百分之三十(30%)或以上投票权的股东的书面要求下,董事须召开股东大会。
|
| |
•
可以在章程或章程中指定的时间或地点举行,如果没有指定,则由董事会决定。
|
|
|
•
可在英属维尔京群岛内外举行。
|
| |
•
可在特拉华州境内或境外举行。
|
|
|
•
根据我们的并购规定,(A)董事召集会议应向在发出通知之日以股东身份出现在公司成员名册上并有权在会上投票的股东和其他董事发出不少于30天但不超过60天的股东大会书面通知;(B)董事召开股东大会时,应在大会通知中确定确定有权在大会上投票的股东的记录日期。
|
| |
•
当股东被要求在会议上采取任何行动时,应发出会议的书面通知,说明会议的地点、日期和时间,以及远程通信的方式(如果有)。
|
|
|
BVI
|
| |
特拉华州
|
|
|
•
根据吾等的并购(为免生任何疑问,包括任何股份所附带的任何权利或限制),(A)股东可由可代表股东发言及表决的代表出席股东大会;及(B)委任代表的文件须于文件所指名的人士拟投票的会议举行时间前于指定的会议地点出示。
|
| |
•
任何被授权投票的人都可以授权其他人代表他。
|
|
|
•
根据我们的并购(为免生任何疑问,包括任何股份附带的任何权利或限制),(A)如果在会议开始时,有不少于50%的普通股或有权就股东决议进行表决的普通股或类别或系列普通股的投票人数不少于50%,则股东会议是正式组成的;以及(B)如果在股东会议开始后两小时内
|
| |
•
章程或章程可规定法定人数,但在任何情况下,法定人数不得少于有权在会议上投票的股份的三分之一。如无该等规定,过半数即构成法定人数。
|
|
|
BVI
|
| |
特拉华州
|
|
|
指定的会议时间未达到法定人数时,董事会主席可酌情决定将会议解散或延期至原应在同一时间和地点举行会议的司法管辖区内的某个营业日。
|
| | | |
|
•
根据吾等的并购(为免生任何疑问,包括任何股份所附带的任何权利或限制),(A)在任何股东大会上,付诸表决的决议案须以简单多数举手表决,除非任何亲身或委派代表或主席要求以投票方式表决,否则根据吾等的并购(包括任何股份所附带的任何权利或限制),在票数相等的情况下,无论是举手表决还是投票表决,举手表决或要求以投票方式表决的会议的主席无权投第二票或决定票。
|
| | | |
|
•
根据并在符合我们的并购的前提下,(A)无论公司是否正在清盘,并购中规定的普通股附带的权利只有在获得不少于该类别已发行股份一半的持有人的书面同意的情况下才可更改。
|
| |
•
除章程文件另有规定外,章程文件规定的股东权利的变更须经其过半数股东批准。
|
|
|
•
根据我们的并购(为免生任何疑问,包括任何股份附带的任何权利或限制),本公司可通过股东决议或董事决议修订其章程大纲或章程细则,但董事决议不得作出修订(特别是):(I)限制股东修订章程大纲或章程细则的权利或权力;(Ii)更改股东通过决议以修订章程大纲或章程细则所需的股东比例;。(Iii)在股东不能修订章程大纲或章程细则的情况下。
|
| |
•
公司证书或章程可以规定累积投票权。
|
|
|
BVI
|
| |
特拉华州
|
|
|
•
根据我们的并购,董事的最低人数应为一人。
|
| |
•
董事会必须至少由一名成员组成。
|
|
|
•
根据我们的并购(为免生任何疑问,包括任何普通股所附带的任何权利或限制),只要Everix持有至少50%的‘初始持股’(即紧接交易完成后Everix持有的股份数量),它就有权任命两名董事进入董事会。如果Everix出售其持有的股份,使其拥有初始持股的25%- - 50%,那么它有权任命给一家董事的董事数量将减少;低于25%的股份没有任命权。安德烈·法迪耶夫先生和鲍里斯·格茨索夫斯基先生(统称为“FG”)拥有相同的权利,在计算其初始持有量和随后持有的股份百分比时共同行动,并将他们各自持有的股份数量相加。
本公司其他董事由股东决议或董事决议选举产生,任期由股东或董事决定。每名董事成员的任期直至紧接其获委任后举行的本公司下届股东周年大会为止,或直至其先前被取消资格、身故、辞职或免职为止。除由Everix或FG任命的董事外,可通过股东决议罢免其职务。董事可向本公司发出辞职书面通知而辞任,辞呈自本公司于其注册代理办事处接获通知之日起或通知所指定较后日期生效,而董事如根据公司法丧失以董事身分行事的资格,则须立即辞去董事的职务。董事并不一定要持有股份才能担任公职。
|
| |
•
董事会成员的人数由章程规定,除非章程规定了董事人数,在这种情况下,只有通过修改章程才能改变董事的人数。
|
|
|
•
董事不必是独立的。
|
| |
•
董事不必是独立的。
|
|
|
BVI
|
| |
特拉华州
|
|
|
•
董事在普通法和法规下都有责任,具体如下:
|
| |
•
董事和高级管理人员必须真诚行事,谨慎行事,并以公司的最佳利益为重。
|
|
|
•
诚实守信,本着董事认为对公司最有利的原则行事的责任;
|
| |
•
董事和高级管理人员必须避免自私自利、篡夺公司机会和获得不正当的个人利益。
|
|
|
•
为正当目的行使权力的责任,董事不得以违反公司法或并购的方式行事或同意公司行事。
|
| | | |
|
•
《公司法》规定,董事的持股人在知悉他在公司进行的或将进行的交易中有利害关系的事实后,应立即向公司董事会披露该利益。然而,董事没有披露这一利益并不影响董事或该公司达成的交易的有效性,只要该交易不需要披露,因为该交易是该公司与该董事之间的,并且是在正常的业务过程中,并按通常的条款和条件进行的。此外,如果(A)有权在股东大会上投票的股东知道董事在该交易中拥有权益的重大事实,并且该交易经股东决议批准或批准,或者(B)该公司收到了该交易的公允价值,则董事未披露权益并不影响该公司订立的交易的有效性。
|
| |
•
只要董事披露了交易中的任何利益,董事们就可以对他们有利害关系的事项进行投票。
|
|
|
BVI
|
| |
特拉华州
|
|
|
•
一般来说,在任何诉讼中,公司都是适当的原告。在某些情况下,股东经英属维尔京群岛法院许可,可以公司名义提起诉讼或介入诉讼。此类诉讼被称为派生诉讼。英属维尔京群岛法院只有在下列情况下才可以批准提起派生诉讼:
|
| |
•
在公司股东提起的任何派生诉讼中,原告在其所投诉的交易时是该公司的股东,或该股东的股票此后因法律的施行而转予该股东,须在起诉书中予以断言。
|
|
|
•
公司不打算提起、努力继续、抗辩或中止诉讼程序;以及
|
| |
•
起诉书应详细说明原告为获得董事会的诉讼所作的努力或没有作出这种努力的理由。
|
|
|
BVI
|
| |
特拉华州
|
|
|
•
诉讼程序的进行不应由董事或全体股东决定,这符合公司的利益。
在考虑是否批准许可时,英属维尔京群岛法院还需要考虑以下事项:
|
| |
•
未经特拉华州衡平法院批准,不得驳回或损害此类诉讼。
|
|
|
(i)
股东是否真诚行事;
|
| | | |
|
(Ii)
考虑到董事对商业事务的意见,衍生诉讼是否符合公司利益;
|
| | | |
|
(Iii)
操作是否可能成功;
|
| | | |
|
(Iv)
与可能获得的救济有关的诉讼费用;以及
|
| | | |
|
(v)
是否有衍生索赔的替代补救办法。
|
| | | |
受益所有者
|
| |
数量:
普通 共享(1) |
| |
百分比:
普通 股份(2) |
| ||||||
董事和高管 | | | | | | | | | | | | | |
安德烈·法德耶夫(董事兼首席执行官)
|
| | | | 39,790,076 | | | | | | 20.2% | | |
娜塔莎·布拉金斯基·穆尼尔(董事)(3)
|
| | | | 15,000 | | | | | | * | | |
伊戈尔·布克曼(董事)(4)
|
| | | | 37,200,700 | | | | | | 18.8% | | |
玛丽·霍利夫(董事)
|
| | | | — | | | | | | — | | |
奥尔加·洛斯库托娃(董事)
|
| | | | — | | | | | | — | | |
安德鲁·谢泼德(3)(董事)
|
| | | | 15,000 | | | | | | * | | |
塔尔·肖汉姆(董事)
|
| | | | — | | | | | | — | | |
Alexander Karavaev(3)(首席财务官)
|
| | | | 220,000 | | | | | | * | | |
Anton Reinhold(5)(首席运营官)
|
| | | | 3,752,417 | | | | | | 1.9% | | |
GDEV所有董事和高管(9人)
|
| | | | 80,993,193 | | | | | | 41.0% | | |
其他5%的股东 | | | | | | | | | | | | | |
Everix Investments Limited(6)
|
| | | | 74,401,400 | | | | | | 37.7% | | |
鲍里斯·格特索夫斯基
|
| | | | 39,790,076 | | | | | | 20.2% | | |
Kismet赞助商有限公司(7)
|
| | | | 17,875,000 | | | | | | 9.1% | | |
| | |
普通股
|
| |||||||||||||||||||||||||||
销售证券持有人名称
|
| |
个共享
拥有 之前的 产品(1) |
| |
个共享
拥有 之前的 优惠(%)(2) |
| |
个共享
待售(3) |
| |
个共享
拥有 在 之后 提供服务 |
| |
个共享
拥有 在 之后 优惠(%) |
| |||||||||||||||
公司主要股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrey Fadeev(4)
|
| | | | 39,790,076 | | | | | | 20.2% | | | | | | 44,296,712 | | | | | | — | | | | | | — | | |
Boris Gertsovski(5)
|
| | | | 39,790,076 | | | | | | 20.2% | | | | | | 44,296,712 | | | | | | — | | | | | | — | | |
Everix Investments Limited(6)
|
| | | | 74,401,400 | | | | | | 37.7% | | | | | | 82,828,126 | | | | | | — | | | | | | — | | |
公司员工 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrey Chiriskiy(7)
|
| | | | 6,180,452 | | | | | | 3.1% | | | | | | 700,000 | | | | | | 6,180,452 | | | | | | 3.1% | | |
Georgii Kondratev(8)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
Tatiana Kostrikova(9)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
尼德勒有限公司(10)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
奥列克桑德尔·莫洛佐夫(11)
|
| | | | 176,584 | | | | | | * | | | | | | 20,000 | | | | | | 176,584 | | | | | | * | | |
Dmitrii Philippov(12)
|
| | | | 353,168 | | | | | | * | | | | | | 40,000 | | | | | | 353,168 | | | | | | * | | |
弗拉基米尔·苏奇科夫(13)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
Anton Reinhold(14)
|
| | | | 3,752,417(15) | | | | | | 1.9% | | | | | | 400,000 | | | | | | 3,752,417 | | | | | | 1.9% | | |
尼古拉·亚斯特雷博夫(16岁)
|
| | | | 1,765,843 | | | | | | * | | | | | | 200,000 | | | | | | 1,765,843 | | | | | | * | | |
前公司员工 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亚历山大·伊万诺夫(17)
|
| | | | 3,713,197 | | | | | | 1.9% | | | | | | 400,000 | | | | | | 3,713,197 | | | | | | 1.9% | | |
首席财务官 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亚历山大·卡拉瓦耶夫(18岁)
|
| | | | 416,500 | | | | | | * | | | | | | 16,500 | | | | | | 400,000 | | | | | | * | | |
格雷斯维尔派对
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | |
奥利控股(塞浦路斯)有限公司(19)
|
| | | | 101,967 | | | | | | * | | | | | | 314,008 | | | | | | — | | | | | | — | | |
True Solutions Investments(CY)Ltd(20)
|
| | | | 233,667 | | | | | | * | | | | | | 351,000 | | | | | | — | | | | | | — | | |
游戏投资有限公司(21)
|
| | | | — | | | | | | — | | | | | | 396,270 | | | | | | — | | | | | | — | | |
Fat Slice Ltd(22)
|
| | | | 233,667 | | | | | | * | | | | | | 351,000 | | | | | | — | | | | | | — | | |
合计 | | | | | 177,972,386 | | | | | | 89.9% | | | | | | 175,410,328 | | | | | | 23,405,033 | | | | | | 11.8% | | |
费用
|
| |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 110,186.33 | | |
印刷费和雕刻费
|
| | | $ | 12,500.00 | | |
律师费和开支
|
| | | $ | 40,000.00 | | |
会计费和费用
|
| | | $ | 20,000.00 | | |
合计
|
| | | $ | 182,686.33 | | |
| | |
页码
|
| |||
经审计的合并财务报表 | | | | | | | |
独立注册会计师事务所报告(毕马威会计师事务所,注册会计师事务所ID:1084)
|
| | | | F-3 | | |
独立注册会计师事务所报告(JSC‘Keep’,审计师事务所ID:33055)
|
| | | | F-4 | | |
合并财务状况表
|
| | | | F-5 | | |
合并损益表和其他全面收益表
|
| | | | F-6 | | |
合并权益变动表
|
| | | | F-7 | | |
现金流量表合并报表
|
| | | | F-9 | | |
合并财务报表附注
|
| | | | F-10 | | |
未经审计的中期合并合并财务报表 | | | | | | | |
截至2023年6月30日和2022年12月31日未经审计的中期简明综合财务状况报表
|
| | | | F-79 | | |
未经审计的中期简明合并损益表和其他综合损益表
截至2023年6月、2023年6月和2022年6月的六个月的收入 |
| | | | F-80 | | |
截至2023年、2023年和2022年6月30日的六个月未经审计的中期简明综合权益变动表
|
| | | | F-81 | | |
截至2023年、2023年和2022年6月30日止六个月未经审计的中期简明综合现金流量表
|
| | | | F-82 | | |
未经审计的中期简明合并财务报表附注
|
| | | | F-83 | | |
| | |
备注:
|
| |
2022年12月31日
|
| |
2021年12月31日
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
非流动资产 | | | | | | | | | | | | | | | | |
财产和设备
|
| |
14
|
| | | | 786 | | | | | | 1,352 | | |
使用权资产
|
| |
18
|
| | | | 1,462 | | | | | | 2,050 | | |
无形资产
|
| |
15
|
| | | | 12,977 | | | | | | 266 | | |
商誉
|
| |
15
|
| | | | 1,836 | | | | | | 1,501 | | |
对股权会计合伙人的投资
|
| |
16
|
| | | | — | | | | | | — | | |
平台佣金长期递延费用
|
| |
26
|
| | | | 94,682 | | | | | | 116,533 | | |
递延纳税资产
|
| |
13
|
| | | | 108 | | | | | | 25 | | |
应收贷款 - 非流动
|
| |
17
|
| | | | 3,317 | | | | | | — | | |
其他非流动投资
|
| |
23
|
| | | | 17,903 | | | | | | — | | |
其他非流动资产
|
| |
13
|
| | | | 107 | | | | | | 107 | | |
非流动资产合计
|
| | | | | | | 133,178 | | | | | | 121,834 | | |
流动资产 | | | | | | | | | | | | | | | | |
赔付资产
|
| |
15, 16
|
| | | | 2,512 | | | | | | — | | |
贸易和其他应收账款
|
| |
19
|
| | | | 45,372 | | | | | | 45,087 | | |
应收贷款
|
| |
17
|
| | | | 517 | | | | | | 123 | | |
其他投资
|
| |
23
|
| | | | 50,365 | | | | | | — | | |
预缴税金
|
| |
13
|
| | | | 3,326 | | | | | | 3,137 | | |
现金和现金等价物
|
| |
24
|
| | | | 86,774 | | | | | | 142,802 | | |
流动资产总额
|
| | | | | | | 188,866 | | | | | | 191,149 | | |
总资产
|
| | | | | | | 322,044 | | | | | | 312,983 | | |
负债和股东权益 | | | | | | | | | | | | | | | | |
股权 | | | | | | | | | | | | | | | | |
股本
|
| |
25
|
| | | | — | | | | | | — | | |
新增实收资本
|
| |
15, 25
|
| | | | 23,685 | | | | | | 25,879 | | |
股份支付准备金
|
| |
25, 30
|
| | | | 144,240 | | | | | | 140,489 | | |
翻译保留
|
| |
25
|
| | | | 3,493 | | | | | | 37 | | |
累计亏损
|
| | | | | | | (320,194) | | | | | | (327,497) | | |
公司股权持有人应占权益
|
| | | | | | | (148,776) | | | | | | (161,092) | | |
非控股权益
|
| | | | | | | — | | | | | | 44 | | |
总股本
|
| | | | | | | (148,776) | | | | | | (161,048) | | |
非流动负债 | | | | | | | | | | | | | | | | |
租赁负债 - 非流动
|
| |
18
|
| | | | 444 | | | | | | 1,103 | | |
长期递延收入
|
| |
26
|
| | | | 96,887 | | | | | | 128,074 | | |
认股权证义务
|
| |
22
|
| | | | 13,035 | | | | | | 22,029 | | |
看跌期权负债
|
| |
15,16
|
| | | | 27,475 | | | | | | — | | |
其他非流动负债
|
| |
16
|
| | | | 577 | | | | | | — | | |
非流动负债合计
|
| | | | | | | 138,418 | | | | | | 151,206 | | |
流动负债 | | | | | | | | | | | | | | | | |
租赁负债 - 流动
|
| |
18
|
| | | | 743 | | | | | | 831 | | |
贸易和其他应付款
|
| |
20
|
| | | | 30,521 | | | | | | 26,573 | | |
非所得税风险拨备
|
| |
15, 21
|
| | | | 1,336 | | | | | | — | | |
纳税义务
|
| |
13, 15
|
| | | | 4,250 | | | | | | 814 | | |
递延收入
|
| |
26
|
| | | | 295,552 | | | | | | 294,607 | | |
流动负债总额
|
| | | | | | | 332,402 | | | | | | 322,825 | | |
总负债
|
| | | | | | | 470,820 | | | | | | 474,031 | | |
总负债和股东权益
|
| | | | | | | 322,044 | | | | | | 312,983 | | |
| | |
备注:
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
收入
|
| |
7
|
| | |
|
479,688
|
| | | |
|
434,094
|
| | | |
|
260,892
|
| |
不包括折旧和摊销的成本和费用 | | | | | | | | | | | | | | | | | | | | | | |
收入成本: | | | | | | | | | | | | | | | | | | | | | | |
平台佣金
|
| |
26
|
| | | | (129,623) | | | | | | (117,229) | | | | | | (75,163) | | |
游戏运营成本
|
| |
9
|
| | | | (44,036) | | | | | | (18,945) | | | | | | (17,390) | | |
其他营业收入
|
| | | | | | | 1,327 | | | | | | — | | | | | | — | | |
销售和营销费用
|
| |
10
|
| | | | (152,674) | | | | | | (270,065) | | | | | | (165,756) | | |
一般和行政费用
|
| |
11
|
| | | | (36,119) | | | | | | (23,031) | | | | | | (3,689) | | |
计入联营公司减值的商誉和投资
|
| |
15, 16
|
| | | | (62,828) | | | | | | — | | | | | | — | | |
股票上市费用
|
| |
30
|
| | | | — | | | | | | (125,438) | | | | | | — | | |
应收贸易账款和应收贷款减值损失
|
| |
17, 19
|
| | | | (29,987) | | | | | | (102) | | | | | | — | | |
总成本和费用,不包括折旧和摊销
|
| | | | | | | (453,940) | | | | | | (554,810) | | | | | | (261,998) | | |
折旧及摊销
|
| |
14, 15, 18
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (561) | | |
运营利润/(亏损)
|
| | | | | | | 18,847 | | | | | | (123,256) | | | | | | (1,667) | | |
财务收入
|
| |
12
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
财务费用
|
| |
12
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
认股权证债务和其他金融工具的公允价值变动
|
| |
22, 29
|
| | | | 2,767 | | | | | | 10,080 | | | | | | — | | |
权益会计联营公司的亏损份额
|
| |
16
|
| | | | (10,121) | | | | | | — | | | | | | — | | |
所得税前利润/(亏损)
|
| | | | | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
所得税费用
|
| |
13
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (862) | | |
本年度的利润/(亏损),税后净额
|
| | | | | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
公司股权持有人应占权益
|
| | | | | | | 7,303 | | | | | | (117,455) | | | | | | (751) | | |
归因于非控股权益
|
| | | | | | | 107 | | | | | | 11 | | | | | | — | | |
其他综合收益/(亏损) | | | | | | | | | | | | | | | | | | | | | | |
随后将或可能重新分类为损益的项目
|
| |
25
|
| | | | 3,338 | | | | | | 11 | | | | | | 15 | | |
外币折算差额
|
| | | | | | | 3,456 | | | | | | 36 | | | | | | — | | |
其他
|
| | | | | | | (118) | | | | | | (25) | | | | | | 15 | | |
本年度扣除税后的综合收益/(亏损)总额
|
| | | | | | | 10,748 | | | | | | (117,433) | | | | | | (736) | | |
公司股权持有人应占权益
|
| | | | | | | 10,641 | | | | | | (117,444) | | | | | | (736) | | |
归因于非控股权益
|
| | | | | | | 107 | | | | | | 11 | | | | | | — | | |
每股收益/(亏损): | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后每股收益/(亏损),美元
|
| |
6
|
| | | | 0.04 | | | | | | (0.64) | | | | | | (0.00) | | |
| | |
备注:
|
| |
数量:
个共享 未偿还的 |
| |
共享
大写 |
| |
额外的
实收 大写 |
| |
以股份为基础的
付款 预留 |
| |
翻译
预留 |
| |
累计
赤字 |
| |
合计
股东的 股权 |
| |
非
控制 利息 |
| |
合计
|
| |||||||||||||||||||||||||||
2020年1月1日的余额
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 111 | | | | | | 9,813 | | | | | | 1 | | | | | | (58,522) | | | | | | (48,570) | | | | | | — | | | | | | (48,570) | | |
本年度亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (751) | | | | |
|
(751)
|
| | | | | — | | | | |
|
(751)
|
| |
其他综合收益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | |
|
15
|
| | | | | — | | | | |
|
15
|
| |
本年度全面亏损总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (736) | | | | | | (736) | | | | | | — | | | | | | (736) | | |
股份支付
|
| |
29
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,159 | | | | | | — | | | | | | (1,147) | | | | | | 1,012 | | | | | | — | | | | | | 1,012 | | |
分配和分红
|
| |
14
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,614) | | | | |
|
(53,614)
|
| | | | | — | | | | |
|
(53,614)
|
| |
与股东的交易总额
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,159 | | | | | | — | | | | | | (54,761) | | | | | | (52,602) | | | | | | — | | | | | | (52,602) | | |
2020年12月31日的余额
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 111 | | | | | | 11,972 | | | | | | 1 | | | | | | (114,019) | | | | | | (101,908) | | | | | | — | | | | | | (101,908) | | |
| | |
备注:
|
| |
数量:
个共享 未偿还的 |
| |
共享
大写 |
| |
额外的
实收 大写 |
| |
以股份为基础的
付款 预留 |
| |
翻译
预留 |
| |
累计
赤字 |
| |
股权
归因于 股权持有人 公司的 |
| |
非
控制 利息 |
| |
合计
|
| |||||||||||||||||||||||||||
2021年1月1日的余额
|
| | | | | | | 20,000 | | | | | | 27 | | | | | | 111 | | | | | | 11,972 | | | | | | 1 | | | | | | (114,019) | | | | | | (101,908) | | | | | | — | | | | | | (101,908) | | |
本年度亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (117,455) | | | | | | (117,455) | | | | | | 11 | | | | |
|
(117,444)
|
| |
其他综合收益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | (25) | | | | | | 11 | | | | | | — | | | | |
|
11
|
| |
本年度全面亏损总额
|
| | | | | | | — | | | | | | — | | | | | | 111 | | | | | | 11,972 | | | | | | 37 | | | | | | (117,480) | | | | | | (117,444) | | | | | | 11 | | | | | | (117,433) | | |
股东出资入股
|
| |
3
|
| | | | — | | | | | | (27) | | | | | | 119,681 | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 119,654 | | | | | | — | | | | |
|
119,654
|
| |
在交易时发行股票
|
| |
3
|
| | | | 196,503,101 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
股份支付
|
| |
3. 18, 30
|
| | | | — | | | | | | — | | | | | | — | | | | | | 128,517 | | | | | | — | | | | | | 2 | | | | | | 128,519 | | | | | | — | | | | |
|
128,519
|
| |
认股权证义务
|
| |
22
|
| | | | — | | | | | | — | | | | | | (32,109) | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,109) | | | | | | — | | | | |
|
(32,109)
|
| |
收购非控股权益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33 | | | | |
|
33
|
| |
分配和分红
|
| |
30
|
| | | | — | | | | | | — | | | | | | (61,804) | | | | | | — | | | | | | — | | | | | | (96,000) | | | | | | (157,804) | | | | | | — | | | | |
|
(157,804)
|
| |
与股东的交易总额
|
| | | | | | | 196,503,101 | | | | | | (27) | | | | | | 25,768 | | | | | | 128,517 | | | | | | — | | | | | | (95,998) | | | | | | 58,260 | | | | | | 33 | | | | | | 58,293 | | |
2021年12月31日的余额
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 25,879 | | | | | | 140,489 | | | | | | 37 | | | | | | (327,497) | | | | | | (161,092) | | | | | | 44 | | | | | | (161,048) | | |
| | |
备注:
|
| |
数量:
个共享 未偿还的 |
| |
共享
大写 |
| |
额外的
实收资本 |
| |
以股份为基础的
付款 预留 |
| |
翻译
预留 |
| |
累计
赤字 |
| |
股权
归因于 股权持有人 公司的 |
| |
非
控制 利息 |
| |
合计
|
| |||||||||||||||||||||||||||
2022年1月1日的余额
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 25,879 | | | | | | 140,489 | | | | | | 37 | | | | | | (327,497) | | | | | | (161,092) | | | | | | 44 | | | | | | (161,048) | | |
本年度利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,303 | | | | | | 7,303 | | | | | | 107 | | | | |
|
7,410
|
| |
其他综合收益
|
| |
25
|
| | | | — | | | | | | — | | | | | | (118) | | | | | | — | | | | | | 3,456 | | | | | | — | | | | | | 3,338 | | | | | | — | | | | |
|
3,338
|
| |
本年度综合收益总额
|
| | | | | | | — | | | | | | — | | | | | | (118) | | | | | | — | | | | | | 3,456 | | | | | | 7,303 | | | | | | 10,641 | | | | | | 107 | | | | | | 10,748 | | |
与企业合并相关的普通股发行
|
| |
15
|
| | | | 569,301 | | | | | | — | | | | | | (2,103) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,103) | | | | | | — | | | | | | (2,103) | | |
股份支付
|
| |
30
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,751 | | | | | | — | | | | | | — | | | | | | 3,751 | | | | | | — | | | | |
|
3,751
|
| |
分配给股东
|
| | | | | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | |
|
27
|
| |
出售子公司时消除非控股权益
|
| |
8
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (151) | | | | |
|
(151)
|
| |
与股东的交易总额
|
| | | | | | | 569,301 | | | | | | — | | | | | | (2,076) | | | | | | 3,751 | | | | | | — | | | | | | — | | | | | | 1,675 | | | | | | (151) | | | | | | 1,524 | | |
2022年12月31日的余额
|
| | | | | | | 197,092,402 | | | | | | — | | | | | | 23,685 | | | | | | 144,240 | | | | | | 3,493 | | | | | | (320,194) | | | | | | (148,776) | | | | | | — | | | | | | (148,776) | | |
| | |
备注:
|
| |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
经营活动 | | | | | | | | | | | | | | | | | | | | | | |
本年度的利润/(亏损),税后净额
|
| | | | | | | 7,410 | | | | | | (117,444) | | | | | | (751) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | |
折旧及摊销
|
| |
14, 15, 18
|
| | | | 6,901 | | | | | | 2,540 | | | | | | 561 | | |
基于股份的支付费用
|
| |
30
|
| | | | 3,751 | | | | | | 3,761 | | | | | | 2,276 | | |
商誉和股权投资计入联营公司的减值
|
| |
15, 16
|
| | | | 62,828 | | | | | | — | | | | | | — | | |
股票上市费用
|
| |
30
|
| | | | — | | | | | | 125,438 | | | | | | — | | |
权益会计联营公司的亏损份额
|
| |
16
|
| | | | 10,121 | | | | | | — | | | | | | — | | |
收购收益
|
| |
8
|
| | | | — | | | | | | (79) | | | | | | — | | |
应收贸易账款和应收贷款减值损失
|
| |
17, 19, 29
|
| | | | 29,987 | | | | | | 102 | | | | | | — | | |
财产和设备核销
|
| |
14
|
| | | | 454 | | | | | | — | | | | | | — | | |
无形资产减值损失
|
| |
15
|
| | | | 547 | | | | | | — | | | | | | — | | |
认股权证债务和其他金融工具的公允价值变动
|
| |
22, 29
|
| | | | (2,767) | | | | | | (10,080) | | | | | | — | | |
解除看跌期权负债的折扣
|
| |
12
|
| | | | 366 | | | | | | — | | | | | | — | | |
交易成本
|
| |
12
|
| | | | 104 | | | | | | — | | | | | | — | | |
利息收入
|
| |
12
|
| | | | (1,639) | | | | | | — | | | | | | — | | |
利息支出
|
| |
12
|
| | | | 116 | | | | | | 91 | | | | | | 38 | | |
租赁修改收益
|
| |
18
|
| | | | (11) | | | | | | — | | | | | | — | | |
处置集团销售亏损
|
| |
8
|
| | | | 4,969 | | | | | | — | | | | | | — | | |
ETF应计股息
|
| |
12
|
| | | | (231) | | | | | | — | | | | | | — | | |
应收贸易账款核销
|
| |
19
|
| | | | 81 | | | | | | — | | | | | | — | | |
外汇(收益)/损失,净额
|
| |
12
|
| | | | 1,020 | | | | | | 2,809 | | | | | | (1,991) | | |
所得税费用
|
| |
13
|
| | | | 3,760 | | | | | | 1,127 | | | | | | 862 | | |
| | | | | | | | 127,767 | | | | | | 8,265 | | | | | | 995 | | |
营运资金变动: | | | | | | | | | | | | | | | | | | | | | | |
递延平台佣金减少/(增加)
|
| |
26
|
| | | | 21,851 | | | | | | (26,946) | | | | | | (52,465) | | |
(减少)/增加递延收入
|
| |
26
|
| | | | (30,242) | | | | | | 127,899 | | | | | | 184,603 | | |
贸易和其他应收账款增加
|
| |
19
|
| | | | (4,498) | | | | | | (12,682) | | | | | | (7,490) | | |
贸易和其他应付款增加/(减少)
|
| |
20
|
| | | | 2,282 | | | | | | 9,600 | | | | | | (1,060) | | |
| | | | | | | | (10,607) | | | | | | 97,871 | | | | | | 123,588 | | |
缴纳所得税
|
| | | | | | | (1,078) | | | | | | (617) | | | | | | (3,978) | | |
收到利息
|
| | | | | | | — | | | | | | 7 | | | | | | 19 | | |
经营活动产生的净现金流
|
| | | | | | | 116,082 | | | | | | 105,526 | | | | | | 120,624 | | |
投资活动 | | | | | | | | | | | | | | | | | | | | | | |
无形资产收购
|
| |
15
|
| | | | (64) | | | | | | (338) | | | | | | — | | |
购置财产和设备
|
| |
14
|
| | | | (994) | | | | | | (1,099) | | | | | | (147) | | |
收购子公司取得的现金净额
|
| |
3, 15
|
| | | | (54,113) | | | | | | (1,159) | | | | | | — | | |
对股权会计合伙人的投资
|
| |
16
|
| | | | (17,970) | | | | | | — | | | | | | — | | |
已发放贷款
|
| |
17
|
| | | | (31,659) | | | | | | (123) | | | | | | — | | |
偿还贷款的收益
|
| |
17
|
| | | | 746 | | | | | | — | | | | | | 508 | | |
收购其他投资
|
| |
23
|
| | | | (67,729) | | | | | | — | | | | | | — | | |
投资活动产生的净现金流(已用)/净现金流
|
| | | | | | | (171,783) | | | | | | (2,719) | | | | | | 361 | | |
融资活动 | | | | | | | | | | | | | | | | | | | | | | |
支付租赁债务
|
| |
18
|
| | | | (2,013) | | | | | | (2,132) | | | | | | (341) | | |
应收贷款收益
|
| |
27
|
| | | | 224 | | | | | | — | | | | | | — | | |
偿还借款
|
| | | | | | | — | | | | | | (49) | | | | | | (3,980) | | |
支付租赁利息
|
| |
18
|
| | | | (115) | | | | | | (90) | | | | | | (26) | | |
利息支付非租赁
|
| | | | | | | — | | | | | | — | | | | | | (17) | | |
向股东支付和分配股息
|
| |
25
|
| | | | — | | | | | | (160,366) | | | | | | (51,683) | | |
交易中获得的现金
|
| |
3
|
| | | | — | | | | | | 119,659 | | | | | | — | | |
用于融资活动的净现金流量
|
| | | | | | | (1,904) | | | | | | (42,978) | | | | | | (56,047) | | |
本年度现金和现金等价物净额(减少)/增加
|
| | | | | | | (57,605) | | | | | | 59,829 | | | | | | 64,938 | | |
年初的现金和现金等价物
|
| | | | | | | 142,802 | | | | | | 84,557 | | | | | | 17,565 | | |
汇率变化对所持现金的影响
|
| | | | | | | 1,577 | | | | | | (1,584) | | | | | | 2,054 | | |
年末现金和现金等价物
|
| | | | | | | 86,774 | | | | | | 142,802 | | | | | | 84,557 | | |
可报告的细分市场
|
| |
运营
|
|
Nexters Global Ltd | | |
游戏开发和发布
|
|
2022
|
| |
Nexters Global Ltd
|
| |
所有其他细分市场
|
| |
合计
|
| |||||||||
部门收入
|
| | | | 472,394 | | | | | | 7,294 | | | | | | 479,688 | | |
部门管理EBITDA
|
| | | | 138,647 | | | | | | (25,504) | | | | | | 113,143 | | |
2021
|
| |
Nexters Global Ltd
|
| |
所有其他细分市场
|
| |
合计
|
| |||||||||
部门收入
|
| | | | 434,094 | | | | | | — | | | | | | 434,094 | | |
部门管理EBITDA
|
| | | | 113,349 | | | | | | — | | | | | | 113,349 | | |
2020
|
| |
Nexters Global Ltd
|
| |
所有其他细分市场
|
| |
合计
|
| |||||||||
部门收入
|
| | | | 260,892 | | | | | | — | | | | | | 260,892 | | |
部门管理EBITDA
|
| | | | 133,308 | | | | | | — | | | | | | 133,308 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
所得税前利润/(亏损) | | | | | | | | | | | | | | | | | | | |
可报告细分市场的管理EBITDA
|
| | | | 138,647 | | | | | | 113,349 | | | | | | 133,308 | | |
其他细分市场的管理EBITDA
|
| | | | (25,504) | | | | | | — | | | | | | — | | |
确认递延净收入的净影响
|
| | | | 8,391 | | | | | | (100,953) | | | | | | (132,138) | | |
折旧及摊销
|
| | | | (6,901) | | | | | | (2,540) | | | | | | (561) | | |
财务收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
财务费用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
基于股份的支付费用
|
| | | | (3,751) | | | | | | (3,761) | | | | | | (2,276) | | |
股票上市费用
|
| | | | — | | | | | | (125,438) | | | | | | — | | |
纳斯达克相关非经常性支出
|
| | | | — | | | | | | (3,811) | | | | | | — | | |
应收贸易账款和应收贷款减值损失
|
| | | | (29,987) | | | | | | (102) | | | | | | — | | |
认股权证债务和其他金融工具的公允价值变动
|
| | | | 2,767 | | | | | | 10,080 | | | | | | — | | |
无形资产减值损失
|
| | | | (547) | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
计入联营公司减值的商誉和投资
|
| | | | (62,828) | | | | | | — | | | | | | — | | |
权益会计联营公司的亏损份额
|
| | | | (10,121) | | | | | | — | | | | | | — | | |
其他营业收入
|
| | | | 1,327 | | | | | | — | | | | | | — | | |
所得税前综合利润/(亏损)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
|
| | |
塞浦路斯
|
| |
亚美尼亚
|
| |
哈萨克斯坦
|
| |
西班牙
|
| |
合计
|
| |||||||||||||||
财产和设备
|
| | | | 672 | | | | | | 67 | | | | | | 46 | | | | | | 1 | | | | | | 786 | | |
使用权资产
|
| | | | 1,298 | | | | | | 164 | | | | | | — | | | | | | — | | | | | | 1,462 | | |
无形资产
|
| | | | 12,959 | | | | | | 17 | | | | | | 1 | | | | | | — | | | | | | 12,977 | | |
商誉
|
| | | | 1,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | |
平台佣金长期递延费用
|
| | | | 94,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 94,682 | | |
应收贷款 - 非流动
|
| | | | 3,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,317 | | |
| | | | | 114,764 | | | | | | 248 | | | | | | 47 | | | | | | 1 | | | | | | 115,060 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
本年度利润/(亏损)扣除母公司普通股持有者应占基本收益的税后净额
|
| | | | 7,303 | | | | | | (117,455) | | | | | | (751) | | |
普通股加权平均数,基本
|
| | | | 197,971,371 | | | | | | 183,521,938 | | | | | | 176,584,343 | | |
普通股加权平均数,稀释后
|
| | | | 197,971,371 | | | | | | 183,521,938 | | | | | | 176,584,343 | | |
每股收益/(亏损): | | | | | | | | | | | | | | | | | | | |
母公司普通股持有者的收益/(亏损),基本和稀释后的美元。
|
| | | | 0.04 | | | | | | (0.64) | | | | | | (0.00) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
游戏内购买
|
| | | | 459,660 | | | | | | 406,594 | | | | | | 245,833 | | |
广告
|
| | | | 20,028 | | | | | | 27,500 | | | | | | 15,059 | | |
合计 | | | | | 479,688 | | | | | | 434,094 | | | | | | 260,892 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
美国
|
| | | | 160,314 | | | | | | 136,570 | | | | | | 97,470 | | |
欧洲
|
| | | | 101,320 | | | | | | 93,620 | | | | | | 61,494 | | |
亚洲
|
| | | | 124,322 | | | | | | 106,404 | | | | | | 42,382 | | |
其他
|
| | | | 93,732 | | | | | | 97,500 | | | | | | 59,546 | | |
合计 | | | | | 479,688 | | | | | | 434,094 | | | | | | 260,892 | | |
| | |
已确认公允价值
收购时, 2021年2月3日 Nexters Studio LLC |
| |
已确认公允价值
收购时, 2021年2月3日 Nexters Online LLC |
| |
已确认公允价值
收购时, 2021年4月5日 nhw有限公司 |
| |
已确认公允价值
收购时, 2021年12月9日 Game Positive LLC |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
财产和设备
|
| | | | 390 | | | | | | 85 | | | | | | — | | | | | | 71 | | |
无形资产
|
| | | | 38 | | | | | | 14 | | | | | | — | | | | | | — | | |
使用权资产
|
| | | | 1,164 | | | | | | 395 | | | | | | — | | | | | | — | | |
贸易和其他应收账款
|
| | | | 656 | | | | | | 80 | | | | | | 15 | | | | | | 48 | | |
其他资产
|
| | | | 91 | | | | | | 27 | | | | | | — | | | | | | 59 | | |
现金和现金等价物
|
| | | | 26 | | | | | | 4 | | | | | | 1 | | | | | | 82 | | |
预缴税金
|
| | | | 28 | | | | | | — | | | | | | — | | | | | | 12 | | |
| | | | | 2,393 | | | | | | 605 | | | | | | 16 | | | | | | 272 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
递延纳税义务
|
| | | | (4) | | | | | | (16) | | | | | | — | | | | | | — | | |
租赁负债 - 流动
|
| | | | (1,164) | | | | | | (395) | | | | | | — | | | | | | — | | |
贸易和其他应付款
|
| | | | (1,415) | | | | | | (218) | | | | | | — | | | | | | (159) | | |
纳税义务
|
| | | | — | | | | | | (4) | | | | | | — | | | | | | — | | |
| | | |
|
(2,583)
|
| | | |
|
(633)
|
| | | | | — | | | | |
|
(159)
|
| |
按公允价值计算的可识别净资产总额
|
| | | | (190) | | | | | | (28) | | | | | | 16 | | | | | | 113 | | |
购买便宜货获得商誉
|
| | | | 1,274 | | | | | | 191 | | | | | | 8 | | | | | | (79) | | |
NCI
|
| | | | — | | | | | | — | | | | | | — | | | | | | (33) | | |
购买对价已转账
|
| | | | 1,084 | | | | | | 163 | | | | | | 24 | | | | | | 1 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
员工福利支出
|
| | | | (35,282) | | | | | | (13,985) | | | | | | (1,276) | | |
技术支持服务
|
| | | | (8,754) | | | | | | (4,960) | | | | | | (16,114) | | |
| | | | | (44,036) | | | | | | (18,945) | | | | | | (17,390) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
广告费用
|
| | | | (146,449) | | | | | | (266,804) | | | | | | (164,929) | | |
员工福利支出
|
| | | | (6,225) | | | | | | (3,261) | | | | | | (827) | | |
| | | | | (152,674) | | | | | | (270,065) | | | | | | (165,756) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
员工福利支出
|
| | | | (16,815) | | | | | | (10,497) | | | | | | (2,033) | | |
专业费
|
| | | | (5,777) | | | | | | (7,457) | | | | | | (1,473) | | |
处置集团销售亏损
|
| | | | (4,969) | | | | | | — | | | | | | — | | |
保险责任费用
|
| | | | (1,522) | | | | | | (513) | | | | | | — | | |
无形资产减值准备
|
| | | | (547) | | | | | | — | | | | | | — | | |
其他运营费用
|
| | | | (6,489) | | | | | | (4,564) | | | | | | (183) | | |
| | | | | (36,119) | | | | | | (23,031) | | | | | | (3,689) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
利息收入
|
| | | | 1,639 | | | | | | — | | | | | | 7 | | |
净外汇收益
|
| | | | — | | | | | | — | | | | | | 1,991 | | |
其他收入
|
| | | | 229 | | | | | | 79 | | | | | | — | | |
财务收入
|
| | | | 1,868 | | | | | | 79 | | | | | | 1,998 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
银行手续费
|
| | | | (585) | | | | | | (320) | | | | | | (175) | | |
解除看跌期权负债的折扣
|
| | | | (366) | | | | | | — | | | | | | — | | |
交易成本
|
| | | | (104) | | | | | | — | | | | | | — | | |
利息支出
|
| | | | (116) | | | | | | (91) | | | | | | (45) | | |
净汇兑损失
|
| | | | (1,020) | | | | | | (2,809) | | | | | | — | | |
财务费用
|
| | | | (2,191) | | | | | | (3,220) | | | | | | (220) | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
所得税前利润/(亏损)
|
| | | | 11,170 | | | | | | (116,317) | | | | | | 111 | | |
按适用税率计算的税款
|
| | | | (1,396) | | | | | | 14,545 | | | | | | (15) | | |
其他国家不同税率的影响
|
| | | | 146 | | | | | | 82 | | | | | | (9) | | |
不可扣除的费用和非应纳税所得额的税收效应
|
| | | | (15,004) | | | | | | (14,665) | | | | | | 401 | | |
特殊税制下扣除项目的税收效应
|
| | | | 11,620 | | | | | | 169 | | | | | | (624) | | |
税损前转的纳税效果
|
| | | | 2,011 | | | | | | 395 | | | | | | 230 | | |
未确认的递延税项资产对亏损结转的纳税影响
|
| | | | (372) | | | | | | (637) | | | | | | — | | |
其他
|
| | | | (765) | | | | | | (1,016) | | | | | | (845) | | |
所得税费用
|
| | | | (3,760) | | | | | | (1,127) | | | | | | (862) | | |
| | |
计算机
硬件 |
| |
家具、固定装置
和办公设备 |
| |
合计
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的余额
|
| | | | 111 | | | | | | 151 | | | | | | 262 | | |
添加内容
|
| | | | 937 | | | | | | 162 | | | | | | 1,099 | | |
通过业务组合进行收购
|
| | | | 287 | | | | | | 259 | | | | | | 546 | | |
处置
|
| | | | (58) | | | | | | (2) | | | | | | (60) | | |
2021年12月31日的余额
|
| | | | 1,277 | | | | | | 570 | | | | | | 1,847 | | |
折旧 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的余额
|
| | | | 42 | | | | | | 49 | | | | | | 91 | | |
本年度折旧
|
| | | | 327 | | | | | | 105 | | | | | | 432 | | |
处置
|
| | | | (26) | | | | | | (2) | | | | | | (28) | | |
2021年12月31日的余额
|
| | | | 343 | | | | | | 152 | | | | | | 495 | | |
账面金额 | | | | | | | | | | | | | | | | | | | |
2021年12月31日的余额
|
| | | | 934 | | | | | | 417 | | | | | | 1,352 | | |
| | |
计算机
硬件 |
| |
家具、固定装置
和办公设备 |
| |
合计
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的余额
|
| | | | 1,277 | | | | | | 570 | | | | | | 1,847 | | |
添加内容
|
| | | | 875 | | | | | | 119 | | | | | | 994 | | |
通过业务组合进行收购
|
| | | | 64 | | | | | | 4 | | | | | | 68 | | |
处置
|
| | | | (661) | | | | | | (204) | | | | | | (865) | | |
通过出售子公司进行处置
|
| | | | (939) | | | | | | (208) | | | | | | (1,147) | | |
汇率的影响
|
| | | | 186 | | | | | | 43 | | | | | | 229 | | |
2022年12月31日的余额
|
| | | | 802 | | | | | | 324 | | | | | | 1,126 | | |
| | |
计算机
硬件 |
| |
家具、固定装置
和办公设备 |
| |
合计
|
| |||||||||
折旧 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的余额
|
| | | | 343 | | | | | | 152 | | | | | | 495 | | |
该期间的折旧
|
| | | | 424 | | | | | | 99 | | | | | | 523 | | |
处置
|
| | | | (318) | | | | | | (92) | | | | | | (410) | | |
通过出售子公司进行处置
|
| | | | (303) | | | | | | (41) | | | | | | (344) | | |
汇率的影响
|
| | | | 68 | | | | | | 8 | | | | | | 76 | | |
2022年12月31日的余额
|
| | | | 214 | | | | | | 126 | | | | | | 340 | | |
账面金额 | | | | | | | | | | | | | | | | | | | |
2022年12月31日的余额
|
| | | | 588 | | | | | | 197 | | | | | | 786 | | |
|
| | |
计算机
软件 |
| |
许可证和
知识产权 |
| |
合计
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的余额
|
| | | | 771 | | | | | | — | | | | |
|
771
|
| |
添加内容
|
| | | | 4 | | | | | | 334 | | | | |
|
338
|
| |
通过业务组合进行收购
|
| | | | — | | | | | | 52 | | | | |
|
52
|
| |
2021年12月31日的余额
|
| | | | 775 | | | | | | 386 | | | | | | 1,161 | | |
摊销 | | | | | | | | | | | | | | | | | | | |
2021年1月1日的余额
|
| | | | 695 | | | | | | — | | | | |
|
695
|
| |
本年度摊销
|
| | | | 55 | | | | | | 145 | | | | |
|
200
|
| |
2021年12月31日的余额
|
| | | | 750 | | | | | | 145 | | | | | | 895 | | |
账面金额 | | | | | | | | | | | | | | | | | | | |
2021年12月31日的余额
|
| | | | 25 | | | | | | 241 | | | | | | 266 | | |
| | |
计算机
软件 |
| |
许可证和
知识产权 |
| |
合计
|
| |||||||||
成本 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的余额
|
| | | | 775 | | | | | | 386 | | | | |
|
1,161
|
| |
添加内容
|
| | | | 17 | | | | | | 47 | | | | |
|
64
|
| |
通过业务合并进行收购(见附注15.C)
|
| | | | 26 | | | | | | 17,638 | | | | |
|
17,664
|
| |
通过出售进行处置
|
| | | | (26) | | | | | | (449) | | | | |
|
(475)
|
| |
汇率的影响
|
| | | | 3 | | | | | | 15 | | | | |
|
18
|
| |
2022年12月31日的余额
|
| | | | 795 | | | | | | 17,637 | | | | | | 18,432 | | |
摊销 | | | | | | | | | | | | | | | | | | | |
2022年1月1日的余额
|
| | | | 750 | | | | | | 145 | | | | | | 895 | | |
本年度摊销
|
| | | | 22 | | | | | | 4,372 | | | | | | 4,394 | | |
减值损失
|
| | | | — | | | | | | 547 | | | | | | 547 | | |
| | |
计算机
软件 |
| |
许可证和
知识产权 |
| |
合计
|
| |||||||||
通过出售进行处置
|
| | | | (10) | | | | | | (355) | | | | | | (365) | | |
汇率的影响
|
| | | | — | | | | | | (16) | | | | | | (16) | | |
2022年12月31日的余额
|
| | | | 762 | | | | | | 4,693 | | | | | | 5,455 | | |
账面金额 | | | | | | | | | | | | | | | | | | | |
2022年12月31日的余额
|
| | | | 33 | | | | | | 12,944 | | | | | | 12,977 | | |
|
| 已转移对价 | | | | | | | |
|
现金
|
| | | | 55,667 | | |
|
股票对价
|
| | | | 3,158 | | |
|
递延股份对价
|
| | | | 8,237 | | |
|
对价公允价值总额
|
| | | | 67,062 | | |
| | |
已确认公允价值
收购时, 2022年1月31日 Lightmap Ltd |
| |||
资产 | | | | | | | |
财产和设备(附注4)
|
| | | | 68 | | |
无形资产
|
| | | | 17,664 | | |
使用权资产
|
| | | | 230 | | |
赔付资产
|
| | | | 3,159 | | |
贸易和其他应收账款
|
| | | | 2,668 | | |
现金和现金等价物
|
| | | | 1,555 | | |
预缴税金
|
| | | | 260 | | |
| | | | | 25,604 | | |
负债 | | | | | | | |
租赁负债
|
| | | | (230) | | |
贸易和其他应付款
|
| | | | (2,160) | | |
非所得税风险准备(附注21)
|
| | | | (1,381) | | |
纳税义务(附注21)
|
| | | | (1,721) | | |
| | | | | (5,492) | | |
按公允价值计算的可识别净资产总额
|
| | | | 20,112 | | |
收购时产生的商誉
|
| | | | 46,950 | | |
NCI
|
| | | | — | | |
购买对价已转账
|
| | | | 67,062 | | |
|
2022年1月1日的余额
|
| | | | 1,501 | | |
|
通过业务合并进行收购
|
| | | | 46,950 | | |
|
商誉减值
|
| | | | (46,947) | | |
|
翻译保留
|
| | | | 332 | | |
|
2022年12月31日的余额
|
| | | | 1,836 | | |
| | |
MX Capital Ltd
|
| |
CastCrown有限公司
|
| ||||||
收购时对员工的投资
|
| | | | 15,000 | | | | | | 2,970 | | |
赔付资产
|
| | | | (119) | | | | | | (105) | | |
法律费用资本化
|
| | | | 148 | | | | | | — | | |
或有对价 - 卖家获利
|
| | | | 2,297 | | | | | | — | | |
或有对价 - 创始人获利
|
| | | | 258 | | | | | | — | | |
对称看跌期权产生的责任
|
| | | | 9,810 | | | | | | — | | |
对称看涨期权产生的资产
|
| | | | (2,623) | | | | | | — | | |
看涨期权衍生资产
|
| | | | — | | | | | | (1,799) | | |
收购时的初始成本
|
| | | | 24,771 | | | | | | 1,066 | | |
权益会计联营公司的亏损份额
|
| | | | (8,994) | | | | | | (1,066) | | |
权益会计联营公司的OCI份额
|
| | | | 104 | | | | | | — | | |
2022年12月31日未计提减值的投资账面金额
|
| | | | 15,881 | | | | | | — | | |
投资减值
|
| | | | (15,881) | | | | | | — | | |
截至2022年12月31日的投资账面金额
|
| | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |||
资产 | | | | | | | |
非流动资产
|
| | | | 13,649 | | |
流动资产
|
| | | | 13,731 | | |
总资产
|
| | | | 27,380 | | |
负债和股东权益 | | | | | | | |
总股本
|
| | | | (291) | | |
非流动负债
|
| | | | 23,976 | | |
流动负债
|
| | | | 3,695 | | |
总负债
|
| | | | 27,671 | | |
总负债和股东权益
|
| | | | 27,380 | | |
| | |
2月1日
2022至2022年12月31日 |
| |||
收入 | | | | | 2,096 | | |
运营亏损
|
| | | | (17,627) | | |
其他综合收益/(亏损)
|
| | | | 188 | | |
当期综合亏损总额,税后净额
|
| | | | (18,241) | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
1月1日余额
|
| | | | 123 | | | | | | 8 | | |
新发放贷款
|
| | | | 31,659 | | | | | | 123 | | |
还本
|
| | | | (746) | | | | | | — | | |
收取利息
|
| | | | 1,404 | | | | | | — | | |
收到利息
|
| | | | — | | | | | | (7) | | |
外汇(收益)/损失
|
| | | | 40 | | | | | | (1) | | |
预计信贷损失
|
| | | | (28,475) | | | | | | — | | |
应收借款核销
|
| | | | (171) | | | | | | — | | |
12月31日的余额
|
| | | | 3,834 | | | | | | 123 | | |
| | |
使用权
资产 |
| |
租赁
负债 |
| ||||||
2021年1月1日的余额
|
| | | | 1,044 | | | | | | 1,111 | | |
添加内容
|
| | | | 1,305 | | | | | | 1,305 | | |
通过业务组合进行收购
|
| | | | 1,559 | | | | | | 1,559 | | |
折旧
|
| | | | (1,908) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 90 | | |
付款
|
| | | | — | | | | | | (2,222) | | |
汇率的影响
|
| | | | 50 | | | | | | 91 | | |
2021年12月31日的余额
|
| | | | 2,050 | | | | | | 1,934 | | |
租赁负债 - 流动
|
| | | | | | | | | | 831 | | |
租赁负债 - 非流动
|
| | | | | | | | | | 1,103 | | |
| | |
使用权
资产 |
| |
租赁
负债 |
| ||||||
2022年1月1日的余额
|
| | | | 2,050 | | | | | | 1,934 | | |
添加内容
|
| | | | 1,533 | | | | | | 1,533 | | |
通过业务组合进行收购
|
| | | | 61 | | | | | | 61 | | |
修改收益
|
| | | | 11 | | | | | | — | | |
折旧
|
| | | | (1,985) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 115 | | |
付款
|
| | | | — | | | | | | (2,128) | | |
因出售子公司而取消确认使用权资产/租赁负债
|
| | | | (195) | | | | | | (186) | | |
汇率的影响
|
| | | | (13) | | | | | | (142) | | |
2022年12月31日的余额
|
| | | | 1,462 | | | | | | 1,187 | | |
租赁负债 - 流动
|
| | | | | | | | | | 743 | | |
租赁负债 - 非流动
|
| | | | | | | | | | 444 | | |
| | |
2022
|
| |
2021
|
| ||||||
与低价值租赁相关的费用
|
| | | | 292 | | | | | | 86 | | |
租赁负债利息支出
|
| | | | 115 | | | | | | 90 | | |
| | | | | 407 | | | | | | 176 | | |
| | |
2022
|
| |
2021
|
| ||||||
租赁现金流出
|
| | | | 2,013 | | | | | | 2,132 | | |
低价值租赁的现金流出
|
| | | | 115 | | | | | | 90 | | |
租赁现金流出总额
|
| | | | 2,128 | | | | | | 2,222 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
贸易应收账款
|
| | | | 41,874 | | | | | | 41,675 | | |
押金和预付款
|
| | | | 2,987 | | | | | | 2,460 | | |
其他应收账款
|
| | | | 511 | | | | | | 952 | | |
合计 | | | | | 45,372 | | | | | | 45,087 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
贸易应付款
|
| | | | 22,295 | | | | | | 16,191 | | |
间接税拨备
|
| | | | 2,234 | | | | | | 803 | | |
应交间接税
|
| | | | 1,007 | | | | | | 6,120 | | |
应计工资、奖金、假期工资和相关税费
|
| | | | 2,969 | | | | | | 1,924 | | |
应计专业服务
|
| | | | 1,526 | | | | | | 1,100 | | |
收到的其他应付款和预付款
|
| | | | 490 | | | | | | 435 | | |
合计 | | | | | 30,521 | | | | | | 26,573 | | |
| | |
2021年12月31日
|
| |
2022年12月31日
|
|
无风险费率
|
| |
远期美元隔夜指数
掉期(OIS)利率(曲线42) |
| |
远期美元隔夜指数
掉期(OIS)利率(曲线42) |
|
波动性 | | |
远期隐含波动率
基于公开市场的波动性 交易同行 |
| |
远期隐含波动率
基于公开市场的波动性 交易同行 |
|
股票起始价1
|
| |
8.06
|
| |
4.63
|
|
预计保修期(年)
|
| |
4.7
|
| |
3.7
|
|
| | |
公共
认股权证 |
| |
私人
认股权证 |
| |
合计
|
| |||||||||
2021年8月27日的余额
|
| | | | 12,606 | | | | | | 19,503 | | | | | | 32,109 | | |
公允价值调整
|
| | | | (2,234) | | | | | | (7,846) | | | | | | (10,080) | | |
2021年12月31日的余额
|
| | | | 10,372 | | | | | | 11,657 | | | | | | 22,029 | | |
| | |
公共
认股权证 |
| |
私人
认股权证 |
| |
合计
|
| |||||||||
2022年1月1日的余额
|
| | | | 10,372 | | | | | | 11,657 | | | | | | 22,029 | | |
公允价值调整
|
| | | | (2,797) | | | | | | (6,197) | | | | | | (8,994) | | |
2022年12月31日的余额
|
| | | | 7,575 | | | | | | 5,460 | | | | | | 13,035 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
其他投资 - Current | | | | | | | | | | | | | |
1个 - 3个月国库券ETF(BIL) - 按公允价值计入损益
|
| | | | 14,818 | | | | | | — | | |
摊销成本为1.5%的美国国债 -
|
| | | | 35,547 | | | | | | — | | |
| | | | | 50,365 | | | | | | — | | |
其他投资 - 非流动 | | | | | | | | | | | | | |
通过其他综合收益以公允价值计算的1.7%联邦债券德国政府 -
|
| | | | 2,969 | | | | | | — | | |
iShares 20年以上国债ETF(Tlt) - 按公允价值计入损益
|
| | | | 14,934 | | | | | | — | | |
| | | | | 17,903 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
往来账户
|
| | | | 86,759 | | | | | | 142,787 | | |
银行存款
|
| | | | 15 | | | | | | 15 | | |
合计 | | | | | 86,774 | | | | | | 142,802 | | |
币种
|
| |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
美元
|
| | | | 68,517 | | | | | | 108,884 | | |
欧元
|
| | | | 17,057 | | | | | | 33,297 | | |
俄罗斯卢布
|
| | | | 1,078 | | | | | | 621 | | |
亚美尼亚Dram
|
| | | | 26 | | | | | | — | | |
哈萨克斯坦坚戈
|
| | | | 96 | | | | | | — | | |
合计 | | | | | 86,774 | | | | | | 142,802 | | |
| | |
2021
股份数量 |
| |
2021
美元 |
| ||||||
每股0美元的普通股
|
| | | | 196,523,101 | | | | | | — | | |
| | | | | 196,523,101 | | | | | | — | | |
发放并全额支付 | | | | | | | | | | | | | |
2021年1月1日的余额
|
| | | | 20,000 | | | | | | 26,659 | | |
2021年12月31日的余额
|
| | | | 196,523,101 | | | | | | — | | |
| | |
2022
股份数量 |
| |
2022
美元 |
| ||||||
每股0美元的普通股
|
| | | | 197,092,402 | | | | | | — | | |
| | | | | 197,092,402 | | | | | | — | | |
发放并全额支付 | | | | | | | | | | | | | |
2022年1月1日的余额
|
| | | | 196,523,101 | | | | | | — | | |
2022年12月31日的余额
|
| | | | 197,092,402 | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
截至1月1日未支付的股息
|
| | | | — | | | | | | 2,592 | | | | | | 84 | | |
本年度宣布的股息,每股4,800美元(2020:2,681,2019年:210)
|
| | | | — | | | | | | 96,000 | | | | | | 53,614 | | |
已支付股息
|
| | | | — | | | | | | (98,562) | | | | | | (51,683) | | |
汇率的影响
|
| | | | — | | | | | | (30) | | | | | | 577 | | |
截至12月31日未支付的股息
|
| | | | — | | | | | | — | | | | | | 2,592 | | |
| | |
2021
|
| |||
负债(递延收入) | | | | | | | |
2021年1月1日
|
| | | | 294,782 | | |
本年度延期
|
| | | | 428,511 | | |
公布损益(注7)
|
| | | | (300,612) | | |
2021年12月31日
|
| | | | 422,681 | | |
当前部分
|
| | | | 294,607 | | |
非当前部分
|
| | | | 128,074 | | |
资产(递延平台佣金) | | | | | | | |
2021年1月1日
|
| | | | 89,587 | | |
本年度延期
|
| | | | 114,657 | | |
扭亏为盈
|
| | | | (87,711) | | |
2021年12月31日
|
| | | | 116,533 | | |
| | |
2022
|
| |||
负债(递延收入) | | | | | | | |
2022年1月1日 | | | | | 422,681 | | |
本年度延期
|
| | | | 330,805 | | |
扭亏为盈
|
| | | | (361,047) | | |
2022年12月31日
|
| | | | 392,439 | | |
当前部分
|
| | | | 295,552 | | |
非当前部分
|
| | | | 96,887 | | |
| | |
2022
|
| |||
资产(递延平台佣金) | | | | | | | |
2022年1月1日
|
| | | | 116,533 | | |
本年度延期
|
| | | | 87,860 | | |
扭亏为盈
|
| | | | (109,711) | | |
2022年12月31日
|
| | | | 94,682 | | |
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
董事薪酬
|
| | | | 1,153 | | | | | | 902 | | | | | | 338 | | |
- 短期员工福利
|
| | | | 944 | | | | | | 870 | | | | | | 338 | | |
基于 - 份额的支付
|
| | | | 209 | | | | | | 32 | | | | | | — | | |
密钥管理其他成员的报酬
|
| | | | 2,080 | | | | | | 2,834 | | | | | | 219 | | |
- 短期员工福利
|
| | | | 817 | | | | | | 1,395 | | | | | | 219 | | |
基于 - 份额的支付
|
| | | | 1,263 | | | | | | 1,439 | | | | | | — | | |
合计 | | | | | 3,233 | | | | | | 3,736 | | | | | | 557 | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Lightmap有限公司的技术支持服务收入
CastCrown有限公司 |
| | | | 314 | | | | | | — | | | | | | — | | |
从Nexters亚美尼亚有限责任公司到CastCrown有限公司的技术支持服务收入
|
| | | | 519 | | | | | | — | | | | | | — | | |
| | | | | 833 | | | | | | — | | | | | | — | | |
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
CastCrown有限公司
|
| | | | 325 | | | | | | — | | | | | | — | | |
MX Capital Ltd
|
| | | | 1,079 | | | | | | — | | | | |
|
—
|
| |
| | | | | 1,404 | | | | | | — | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
CastCrown有限公司对Lightmap有限公司的应收账款
|
| | | | 123 | | | | | | — | | |
CastCrown有限公司对Nexters亚美尼亚有限责任公司的应收账款
|
| | | | 134 | | | | | | — | | |
| | | | | 257 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
CastCrown有限公司的贷款 - Net(注17)
|
| | | | — | | | | | | — | | |
贷款给MX资本有限公司 - Net(附注17)
|
| | | | 3,317 | | | | | | — | | |
| | | | | 3,317 | | | | | | — | | |
名称
|
| |
所有权
利息 12月31日 2022 % |
| |
所有权
利息 12月31日 2021 % |
| ||||||
Flow Research S.L.
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio LLC
|
| | | | — | | | | | | 100 | | |
Nexters Online LLC
|
| | | | — | | | | | | 100 | | |
nhw有限公司
|
| | | | 100 | | | | | | 100 | | |
Nexters Global Ltd
|
| | | | 100 | | | | | | 100 | | |
SGBOOST有限公司
|
| | | | 100 | | | | | | 100 | | |
Game Positive LLC
|
| | | | — | | | | | | 70 | | |
Lightmap Ltd
|
| | | | 100 | | | | | | — | | |
Lightmap LLC
|
| | | | — | | | | | | — | | |
Nexters Studio亚美尼亚有限责任公司
|
| | | | 100 | | | | | | — | | |
Nexters Studio哈萨克斯坦有限公司
|
| | | | 100 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
摊销成本的金融资产 | | | | | | | | | | | | | |
贸易应收账款
|
| | | | 41,874 | | | | | | 41,675 | | |
现金和现金等价物
|
| | | | 86,774 | | | | | | 142,802 | | |
应收贷款
|
| | | | 3,834 | | | | | | 123 | | |
其他投资 - Current
|
| | | | 35,547 | | | | | | — | | |
合计 | | | | | 168,029 | | | | | | 184,600 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
按公允价值计量的金融资产 | | | | | | | | | | | | | |
其他投资 - Current - 损益公允价值
|
| | | | 14,818 | | | | | | — | | |
通过其他综合收益进行的其他投资 - 非当前 - 公允价值
|
| | | | 2,969 | | | | | | — | | |
其他投资 - 非当期 - 损益公允价值
|
| | | | 14,934 | | | | | | — | | |
合计 | | | | | 32,721 | | | | | | — | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
未按公允价值计量的金融负债 | | | | | | | | | | | | | |
贸易和其他应付款
|
| | | | 30,521 | | | | | | 26,573 | | |
合计 | | | | | 30,521 | | | | | | 26,573 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
按公允价值计量的金融负债 | | | | | | | | | | | | | |
看跌期权负债
|
| | | | 27,475 | | | | | | — | | |
认股权证义务
|
| | | | 13,035 | | | | | | 22,029 | | |
其他非流动负债
|
| | | | 577 | | | | | | — | | |
合计 | | | | | 41,087 | | | | | | 22,029 | | |
| | |
12月31日
2022 |
| |
12月31日
2021 |
| ||||||
应收借款
|
| | | | 3,834 | | | | | | 123 | | |
贸易应收账款
|
| | | | 41,874 | | | | | | 41,675 | | |
现金和现金等价物
|
| | | | 86,774 | | | | | | 142,802 | | |
其他投资 - Current
|
| | | | 50,365 | | | | | | — | | |
其他投资 - 非流动
|
| | | | 17,903 | | | | | | — | | |
2022年12月31日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1个 - 5年 |
| |||||||||||||||
非衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | 1,187 | | | | | | 1,183 | | | | | | 309 | | | | | | 437 | | | | | | 437 | | |
贸易和其他应付款
|
| | | | 30,521 | | | | | | 30,521 | | | | | | 30,521 | | | | | | — | | | | | | — | | |
| | | | | 31,708 | | | | | | 31,704 | | | | | | 30,830 | | | | | | 437 | | | | | | 437 | | |
2022年12月31日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1 - 5年 |
| |||||||||||||||
衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证义务
|
| | | | 13,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,035 | | |
看跌期权负债
|
| | | | 27,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,475 | | |
| | | | | 40,510 | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,510 | | |
2021年12月31日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1个 - 5年 |
| |||||||||||||||
非衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | 1,934 | | | | | | 1,942 | | | | | | 313 | | | | | | 453 | | | | | | 1,176 | | |
贸易和其他应付款
|
| | | | 26,573 | | | | | | 26,573 | | | | | | 26,573 | | | | | | — | | | | | | — | | |
| | | | | 28,507 | | | | | | 28,515 | | | | | | 26,886 | | | | | | 453 | | | | | | 1,176 | | |
2021年12月31日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1 - 5年 |
| |||||||||||||||
衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证义务
|
| | | | 22,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,029 | | |
| | | | | 22,029 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,029 | | |
2022年12月31日
|
| |
欧元
|
| |
俄罗斯卢布
|
| |
亚美尼亚Dram
|
| |
哈萨克斯坦廷格
|
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
应收贷款
|
| | | | 476 | | | | | | — | | | | | | 39 | | | | | | — | | |
贸易和其他应收账款
|
| | | | 9,411 | | | | | | — | | | | | | — | | | | | | — | | |
现金和现金等价物
|
| | | | 17,057 | | | | | | 1,078 | | | | | | 26 | | | | | | 95 | | |
| | | | | 26,944 | | | | | | 1,078 | | | | | | 65 | | | | | | 95 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | (1,053) | | | | | | — | | | | | | (134) | | | | | | — | | |
贸易和其他应付款
|
| | | | (8,017) | | | | | | — | | | | | | (614) | | | | | | (33) | | |
| | | | | (9,070) | | | | | | — | | | | | | (748) | | | | | | (33) | | |
净暴露
|
| | | | 17,874 | | | | | | 1,078 | | | | | | (683) | | | | | | 62 | | |
2021年12月31日
|
| |
欧元
|
| |
俄罗斯卢布
|
| ||||||
资产 | | | | | | | | | | | | | |
应收贷款
|
| | | | 123 | | | | | | — | | |
贸易和其他应收账款
|
| | | | 9,493 | | | | | | 3,571 | | |
现金和现金等价物
|
| | | | 33,297 | | | | | | 621 | | |
| | | | | 42,913 | | | | | | 4,192 | | |
负债 | | | | | | | | | | | | | |
租赁负债
|
| | | | (1,795) | | | | | | (139) | | |
贸易和其他应付款
|
| | | | (4,701) | | | | | | (1,092) | | |
| | | | | (6,496) | | | | | | (1,231) | | |
净暴露
|
| | | | 36,417 | | | | | | 2,961 | | |
2022年12月31日
|
| |
美元走强
降低10% |
| |
美元走弱
10% |
| ||||||
欧元
|
| | | | (1,787) | | | | | | 1,787 | | |
俄罗斯卢布
|
| | | | (108) | | | | | | 108 | | |
亚美尼亚Dram
|
| | | | 68 | | | | | | (68) | | |
哈萨克斯坦廷格
|
| | | | (6) | | | | | | 6 | | |
| | | | | (1,833) | | | | | | 1,833 | | |
2021年12月31日
|
| |
美元走强
降低10% |
| |
美元走弱
降低10% |
| ||||||
欧元
|
| | | | (3,642) | | | | | | 3,642 | | |
俄罗斯卢布
|
| | | | (296) | | | | | | 296 | | |
| | | | | (3,938) | | | | | | 3,938 | | |
| | |
认股权证
义务 (注4) |
| |
看跌期权
责任 (注4) |
| |
其他非
当前 负债 |
| |||||||||
2021年1月1日的余额(认股权证债务为2021年8月)
|
| | | | 32,109 | | | | | | — | | | | | | — | | |
|
公允价值净变动
|
| | | | (10,080) | | | | | | — | | | | | | — | | |
|
2021年12月31日的余额
|
| | |
|
22,029
|
| | | | | — | | | | | | — | | |
|
2022年1月1日的余额
|
| | | | 22,029 | | | | | | — | | | | | | — | | |
|
初始确认
|
| | | | — | | | | | | 23,309 | | | | | | 2,555 | | |
|
公允价值净变动
|
| | | | (8,994) | | | | | | 3,800 | | | | | | (1,978) | | |
| 收益计入财务成本 | | | | | | | | | | | | | | | | | | | |
|
公允价值净变动
|
| | | | — | | | | | | 366 | | | | | | — | | |
|
2022年12月31日的余额
|
| | | | 13,035 | | | | | | 27,475 | | | | | | 577 | | |
| | |
其他
非当前 流动资产 |
| |||
2022年1月1日的余额 | | | | | | | |
购买
|
| | | | 4,422 | | |
公允价值净变动
|
| | | | (4,422) | | |
2022年12月31日的余额
|
| | | | — | | |
选项类型
|
| |
授予日期
|
| |
不。选项中的
未偿还的 |
| |
归属
期间 |
| |
归属
条件 |
| |||
员工持股计划选项 | | |
11月
2021, 取决于 员工 |
| | | | 2,330,000* | | | |
2021 – 2026
|
| |
使用情况
|
|
LTIP - 修改后的B类复杂归属选项
|
| |
2019年1月1日
|
| | | | 4,267,454* | | | |
2022 – 2026
|
| |
使用状况、非市场表现状况
|
|
LTIP - 根据清单修改复杂条件
|
| |
2020年11月18日
|
| | | | 20,000* | | | |
2021
|
| |
使用状况、非市场表现状况
|
|
截至2022年12月31日已授予的股票期权总额
|
| | | | | |
|
6,617,454
|
| | |
—
|
| |
—
|
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
B类综合体归属
|
| | | | 702 | | | | | | 216 | | | | | | 2,146 | | |
清单的复杂条件
|
| | | | — | | | | | | 930 | | | | | | 130 | | |
员工股票期权计划
|
| | | | 3,049 | | | | | | 2,615 | | | | | | — | | |
已记录费用总额
|
| | | | 3,751 | | | | | | 3,761 | | | | | | 2,276 | | |
其中识别的 : | | | | | | | | | | | | | | | | | | | |
游戏运营成本内
|
| | | | 121 | | | | | | 234 | | | | | | 1,073 | | |
在销售和营销费用内
|
| | | | 242 | | | | | | 467 | | | | | | — | | |
在一般和行政费用内
|
| | | | 3,388 | | | | | | 3,060 | | | | | | 1,203 | | |
| | |
员工
库存 选项 计划 |
| |
B类复合体
授予与 相关的 - Nexters Global Ltd 个共享 |
| |
B类复合体
授予与 相关的 - GDEV Inc. 个共享 |
| |
复合体
以 为条件 列出与 相关的 - GDEV Inc.股票 |
| ||||||||||||
2021年初未完成(个)
|
| | | | — | | | | | | 500 | | | | | | — | | | | | | 100,000 | | |
在该期间内授予的数量(单位)
|
| | | | 2,330,000 | | | | | | — | | | | | | — | | | | | | 0 | | |
修改选项(单位)
|
| | | | — | | | | | | (500) | | | | | | 4,414,608 | | | | | | — | | |
在此期间行使和没收的权利
(单位) |
| | | | — | | | | | | — | | | | | | — | | | | | | (80,000) | | |
2021年末业绩突出(个)
|
| | | | 2,330,000 | | | | | | — | | | | | | 4,414,608 | | | | | | 20,000 | | |
被没收
|
| | | | — | | | | | | — | | | | | | (147,154) | | | | | | — | | |
2022年末业绩突出(个)
|
| | | | 2,330,000 | | | | | | — | | | | | | 4,267,454 | | | | | | 20,000 | | |
评估日期(授权日)
|
| |
2021年11月16日 - 30
|
|
授权期
|
| |
60 - 90个月,视员工而定
|
|
股票市场价格,美元
|
| |
从7.86到8.71
|
|
执行(行使)价格,美元
|
| |
0或10取决于拨款
|
|
预期波动率
|
| |
36.15 – 37.88%
|
|
股息率
|
| |
0.0%
|
|
无风险利率
|
| |
1.18 – 1.27%
|
|
一个期权的平均授予日期FV,美元
|
| |
3.57
|
|
评估日期(授权日)
|
| |
2019年1月1日
|
| |||
股权价值,百万美元
|
| | | | 132 | | |
预期波动率
|
| | | | 41.00% | | |
股息率
|
| | | | 6.80% | | |
代理净收入指标
|
| | | | 0.041201 | | |
缺乏适销性的折扣*
|
| | | | 8.40% | | |
1,300个复杂期权的FV合计**
|
| | | | 7,856.12 | | |
评估日期(授权日)
|
| |
11月18日
2020 |
| |
11月18日
2020 |
|
授权期
|
| |
12个月
|
| |
8个月
|
|
市场价,美元
|
| |
9.91
|
| |
9.91
|
|
执行价,美元
|
| |
10.00
|
| |
10.00
|
|
预期波动率
|
| |
34.8%
|
| |
34.8%
|
|
股息率
|
| |
0.0%
|
| |
0.0%
|
|
无风险利率
|
| |
0.11%
|
| |
0.11%
|
|
缺乏适销性的折扣
|
| |
不适用
|
| |
不适用
|
|
期权FV,US$
|
| |
1.34
|
| |
1.11
|
|
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
与满足条件有关的费用
|
| | | | — | | | | | | 930 | | | | | | 130 | | |
已记录费用总额
|
| | | | — | | | | | | 930 | | | | | | 130 | | |
| | |
数量:
普通股 |
| |
百分比:
普通股 |
| ||||||
Kismet的公众股东
|
| | | | 3,188,758 | | | | | | 1.6% | | |
赞助商
|
| | | | 11,750,000 | | | | | | 6.0% | | |
Nexters全球股东
|
| | | | 176,584,343 | | | | | | 89.9% | | |
管道投资者
|
| | | | 5,000,000 | | | | | | 2.5% | | |
合计 | | | | | 196,523,101 | | | | | | 100% | | |
| | |
股份数量
|
| |
金额
|
| |||
Kismet的现有公众股东
|
| |
3,188,758
|
| | | | | | |
赞助商
|
| |
11,750,000
|
| | | | | | |
管道投资者
|
| |
5,000,000
|
| | | | | | |
向Kismet股东发行的GDEV Inc.股份总数
|
| |
19,938,758
|
| | | | | | |
2021年8月27日每股市值
|
| |
US$ 10.6684
|
| | | | | | |
已发行股份的公允价值
|
| | | | | | | 212,715 | | |
Kismet截至2021年8月27日的净资产
|
| | | | | | | 111,286 | | |
权证公允价值核算效果
|
| | | | | | | (24,009) | | |
Kismet于2021年8月27日的净资产,包括认股权证公允价值的影响2
|
| | | | | | | 87,277 | | |
差异 - 为国际财务报告准则2上市服务收费
|
| | | | | | | 125,438 | | |
|
未经审计的中期财务简明合并报表
截至2023年6月30日和2022年12月31日的职位 |
| | | | F-79 | | |
|
未经审计的中期简明合并利润表
截至6个月的或亏损及其他全面收益 2023年6月30日和2022年6月 |
| | | | F-80 | | |
|
截至2023年6月30日和2022年6月30日止六个月未经审计的中期简明综合权益变动表
|
| | | | F-81 | | |
|
截至2023年和2022年6月30日止六个月未经审计的中期简明综合现金流量表
|
| | | | F-82 | | |
|
未经审计的中期简明合并财务报表附注
|
| | | | F-83 | | |
| | |
备注:
|
| |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
资产 | | | | | | | | | | | | | | | | |
非流动资产 | | | | | | | | | | | | | | | | |
财产和设备
|
| |
14
|
| | | | 863 | | | | | | 786 | | |
使用权资产
|
| |
18
|
| | | | 1,489 | | | | | | 1,462 | | |
无形资产
|
| |
15
|
| | | | 10,763 | | | | | | 12,977 | | |
商誉
|
| |
3,15
|
| | | | 1,836 | | | | | | 1,836 | | |
对股权会计合伙人的投资
|
| |
16
|
| | | | — | | | | | | — | | |
平台佣金长期递延费用
|
| |
26
|
| | | | 83,197 | | | | | | 94,682 | | |
递延纳税资产
|
| |
13
|
| | | | 59 | | | | | | 108 | | |
其他非流动投资
|
| |
23
|
| | | | 18,533 | | | | | | 17,903 | | |
其他非流动资产
|
| |
13
|
| | | | 107 | | | | | | 107 | | |
应收贷款 - 非流动
|
| |
17
|
| | | | — | | | | | | 3,317 | | |
非流动资产合计
|
| | | | | | | 116,847 | | | | | | 133,178 | | |
流动资产 | | | | | | | | | | | | | | | | |
赔付资产
|
| |
13,16,21
|
| | | | 2,512 | | | | | | 2,512 | | |
贸易和其他应收账款
|
| |
19
|
| | | | 41,125 | | | | | | 45,372 | | |
应收贷款
|
| |
17
|
| | | | 478 | | | | | | 517 | | |
其他投资
|
| |
23
|
| | | | 69,308 | | | | | | 50,365 | | |
预缴税金
|
| |
13
|
| | | | 3,305 | | | | | | 3,326 | | |
现金
|
| |
24
|
| | | | 68,581 | | | | | | 86,774 | | |
流动资产总额
|
| | | | | | | 185,309 | | | | | | 188,866 | | |
总资产
|
| | | | | | | 302,156 | | | | | | 322,044 | | |
负债和股东权益 | | | | | | | | | | | | | | | | |
股权 | | | | | | | | | | | | | | | | |
股本
|
| |
25
|
| | | | — | | | | | | — | | |
新增实收资本
|
| | | | | | | 24,000 | | | | | | 23,685 | | |
股份支付准备金
|
| | | | | | | 144,608 | | | | | | 144,240 | | |
翻译保留
|
| | | | | | | 4,474 | | | | | | 3,493 | | |
累计亏损
|
| | | | | | | (308,851) | | | | | | (320,194) | | |
公司股权持有人应占权益
|
| | | | | | | (135,769) | | | | | | (148,776) | | |
非控股权益
|
| | | | | | | — | | | | | | — | | |
总股本
|
| | | | | | | (135,769) | | | | | | (148,776) | | |
非流动负债 | | | | | | | | | | | | | | | | |
租赁负债 - 非流动
|
| |
18
|
| | | | 110 | | | | | | 444 | | |
长期递延收入
|
| |
26
|
| | | | 100,549 | | | | | | 96,887 | | |
认股权证义务
|
| |
22
|
| | | | 2,430 | | | | | | 13,035 | | |
看跌期权负债 - 非流动
|
| |
3,16
|
| | | | 6,685 | | | | | | 27,475 | | |
其他非流动负债
|
| |
16
|
| | | | 70 | | | | | | 577 | | |
非流动负债合计
|
| | | | | | | 109,844 | | | | | | 138,418 | | |
流动负债 | | | | | | | | | | | | | | | | |
租赁负债 - 流动
|
| |
18
|
| | | | 771 | | | | | | 743 | | |
贸易和其他应付款
|
| |
20
|
| | | | 28,253 | | | | | | 30,521 | | |
非所得税风险拨备
|
| |
3,21
|
| | | | 1,336 | | | | | | 1,336 | | |
看跌期权负债 - 流动
|
| |
3,16
|
| | | | 21,560 | | | | | | — | | |
纳税义务
|
| |
3,13
|
| | | | 4,637 | | | | | | 4,250 | | |
递延收入
|
| |
26
|
| | | | 271,524 | | | | | | 295,552 | | |
流动负债总额
|
| | | | | | | 328,081 | | | | | | 332,402 | | |
总负债
|
| | | | | | | 437,925 | | | | | | 470,820 | | |
总负债和股东权益
|
| | | | | | | 302,156 | | | | | | 322,044 | | |
| | |
备注:
|
| |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
收入
|
| |
7
|
| | |
|
234,139
|
| | | |
|
252,780
|
| |
不包括折旧和摊销的成本和费用 | | | | | | | | | | | | | | | | |
收入成本: | | | | | | | | | | | | | | | | |
平台佣金
|
| | | | | | | (56,428) | | | | | | (68,839) | | |
游戏运营成本
|
| |
9
|
| | | | (26,785) | | | | | | (20,540) | | |
其他营业收入
|
| | | | | | | 1,539 | | | | | | 376 | | |
销售和营销费用
|
| |
10
|
| | | | (129,135) | | | | | | (91,289) | | |
一般和行政费用
|
| |
11
|
| | | | (14,796) | | | | | | (14,808) | | |
应收贸易账款和应收贷款减值损失
|
| |
9,10
|
| | | | (4,296) | | | | | | (3,919) | | |
总成本和费用,不包括折旧和费用
摊销 |
| | | | | | | (229,901) | | | | | | (199,019) | | |
折旧及摊销
|
| |
14,15,18
|
| | | | (2,903) | | | | | | (3,617) | | |
运营利润
|
| | | | | | | 1,335 | | | | | | 50,144 | | |
财务收入
|
| |
12
|
| | | | 3,042 | | | | | | 335 | | |
财务费用
|
| | | | | | | (1,992) | | | | | | (1,279) | | |
认股权证债务和其他金融工具的公允价值变动
|
| |
22,29
|
| | | | 10,547 | | | | | | 7,268 | | |
权益会计联营公司的亏损份额
|
| |
16
|
| | | | (515) | | | | | | (1,640) | | |
所得税前利润
|
| | | | | | | 12,417 | | | | | | 54,828 | | |
所得税费用
|
| |
13
|
| | | | (1,074) | | | | | | (2,090) | | |
当期利润(税后净额)
|
| | | | | | | 11,343 | | | | | | 52,738 | | |
公司股权持有人应占权益
|
| | | | | | | 11,343 | | | | | | 53,063 | | |
归因于非控股权益
|
| | | | | | | — | | | | | | (325) | | |
其他综合收益 | | | | | | | | | | | | | | | | |
随后将或可能重新分类为利润或
的项目
亏损 |
| | | | | | | 1,007 | | | | | | 3,177 | | |
外币折算差额
|
| | | | | | | 981 | | | | | | 3,177 | | |
其他
|
| | | | | | | 26 | | | | | | — | | |
当期综合收益总额,税后净额
|
| | | | | | | 12,350 | | | | | | 55,915 | | |
公司股权持有人应占权益
|
| | | | | | | 12,350 | | | | | | 56,240 | | |
归因于非控股权益
|
| | | | | | | — | | | | | | (325) | | |
每股收益: | | | | | | | | | | | | | | | | |
基本和稀释后每股收益,美元
|
| |
6
|
| | | | 0.06 | | | | | | 0.27 | | |
| | |
备注:
|
| |
数量:
个共享 未偿还的 |
| |
共享
大写 |
| |
额外的
实收 大写 |
| |
以股份为基础的
付款 预留 |
| |
翻译
预留 |
| |
累计
赤字 |
| |
股权
归因于 股权 持有者 公司 |
| |
非
控制 利息 |
| |
合计
|
| |||||||||||||||||||||||||||
2022年1月1日的余额
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 25,880 | | | | | | 140,489 | | | | | | 36 | | | | | | (327,497) | | | | | | (161,092) | | | | | | 44 | | | | | | (161,048) | | |
当期利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,063 | | | | | | 53,063 | | | | | | (325) | | | | |
|
52,738
|
| |
其他综合收益
|
| |
25
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,177 | | | | | | — | | | | | | 3,177 | | | | | | — | | | | |
|
3,177
|
| |
综合收入总额
期间 |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,177 | | | | | | 53,063 | | | | | | 56,240 | | | | | | (325) | | | | | | 55,915 | | |
与企业合并相关的普通股发行
|
| |
15
|
| | | | — | | | | | | — | | | | | | (2,094) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,094) | | | | |
|
—
|
| | | |
|
(2,094)
|
| |
股份支付
|
| |
30
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,029 | | | | | | — | | | | | | — | | | | | | 2,029 | | | | | | — | | | | |
|
2,029
|
| |
与股东的交易总额
|
| | | | | | | — | | | | | | — | | | | | | (2,094) | | | | | | 2,029 | | | | | | — | | | | | | — | | | | | | (65) | | | | | | — | | | | | | (65) | | |
2022年6月30日余额
|
| | | | | | | 196,523,101 | | | | | | — | | | | | | 23,786 | | | | | | 142,518 | | | | | | 3,213 | | | | | | (274,434) | | | | | | (104,917) | | | | | | (281) | | | | | | (105,198) | | |
| | |
备注:
|
| |
数量:
个共享 未偿还的 |
| |
共享
大写 |
| |
额外的
实收 大写 |
| |
共享-
基于 的 付款 预留 |
| |
翻译
预留 |
| |
累计
赤字 |
| |
股权
归因于 股权 持有者 公司 |
| |
非
控制 利息 |
| |
合计
|
| |||||||||||||||||||||||||||
2023年1月1日的余额
|
| | | | | | | 197,092,402 | | | | | | — | | | | | | 23,685 | | | | | | 144,240 | | | | | | 3,493 | | | | | | (320,194) | | | | | | (148,776) | | | | | | — | | | | | | (148,776) | | |
当期利润
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,343 | | | | | | 11,343 | | | | | | — | | | | |
|
11,343
|
| |
其他综合收益
|
| |
25
|
| | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 981 | | | | | | — | | | | | | 1,007 | | | | | | — | | | | |
|
1,007
|
| |
本期综合亏损总额
|
| | | | | | | — | | | | | | — | | | | | | 26 | | | | | | — | | | | | | 981 | | | | | | 11,343 | | | | | | 12,350 | | | | | | — | | | | | | 12,350 | | |
基于股份的支付和期权的行使
|
| |
30
|
| | | | 222,198 | | | | | | — | | | | | | 289 | | | | | | 368 | | | | | | — | | | | | | — | | | | | | 657 | | | | | | — | | | | |
|
657
|
| |
与股东的交易总额
|
| | | | | | | 222,198 | | | | | | — | | | | | | 289 | | | | | | 368 | | | | | | — | | | | | | — | | | | | | 657 | | | | | | — | | | | | | 657 | | |
2023年6月30日的余额
|
| | | | | | | 197,314,600 | | | | | | — | | | | | | 24,000 | | | | | | 144,608 | | | | | | 4,474 | | | | | | (308,851) | | | | | | (135,769) | | | | | | — | | | | | | (135,769) | | |
| | |
备注:
|
| |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
经营活动 | | | | | | | | | | | | | | | | |
当期利润(税后净额)
|
| | | | | | | 11,343 | | | | | | 52,738 | | |
调整: | | | | | | | | | | | | | | | | |
折旧及摊销
|
| |
14,15,18
|
| | | | 2,903 | | | | | | 3,617 | | |
基于股份的支付费用
|
| |
30
|
| | | | 1,044 | | | | | | 2,029 | | |
股票期权没收收入
|
| |
3,16
|
| | | | (159) | | | | | | — | | |
权益会计联营公司的亏损份额
|
| |
16
|
| | | | 515 | | | | | | 1,640 | | |
预计信贷损失
|
| |
17,19,29
|
| | | | 4,296 | | | | | | 3,919 | | |
财产和设备核销
|
| | | | | | | — | | | | | | 313 | | |
无形资产减值准备
|
| | | | | | | — | | | | | | 241 | | |
认股权证债务和其他金融工具的公允价值变动
|
| |
22,29
|
| | | | (10,547) | | | | | | (7,268) | | |
其他投资的公允价值变动
|
| | | | | | | (564) | | | | | | — | | |
解除看跌期权负债的折扣
|
| |
12
|
| | | | 204 | | | | | | 101 | | |
应收款核销
|
| |
19
|
| | | | 50 | | | | | | — | | |
利息收入
|
| |
12
|
| | | | (2,009) | | | | | | (335) | | |
利息支出
|
| |
12
|
| | | | 22 | | | | | | 77 | | |
股息收入
|
| | | | | | | (469) | | | | | | — | | |
汇兑损失/(收益)
|
| |
12
|
| | | | 1,595 | | | | | | 779 | | |
所得税费用
|
| |
13
|
| | | | 1,074 | | | | | | 2,092 | | |
| | | | | | | | 9,298 | | | | | | 59,943 | | |
营运资金变动: | | | | | | | | | | | | | | | | |
递延平台佣金减少
|
| |
26
|
| | | | 11,485 | | | | | | 11,093 | | |
递延收入减少
|
| |
26
|
| | | | (20,366) | | | | | | (13,374) | | |
贸易和其他应收账款增加/(减少)
|
| |
19
|
| | | | 2,393 | | | | | | (2,128) | | |
贸易和其他应付款减少
|
| |
20
|
| | | | (2,631) | | | | | | (15,768) | | |
| | | | | | | | (9,119) | | | | | | (20,177) | | |
缴纳所得税
|
| | | | | | | (265) | | | | | | (202) | | |
经营活动产生的净现金流(用于)/产生的净现金流量
|
| | | | | | | (86) | | | | | | 39,564 | | |
投资活动 | | | | | | | | | | | | | | | | |
无形资产收购
|
| |
15
|
| | | | (20) | | | | | | (107) | | |
购置财产和设备
|
| |
14
|
| | | | (211) | | | | | | (516) | | |
使用权取得
|
| | | | | | | (169) | | | | | | — | | |
收购子公司取得的现金净额
|
| |
3
|
| | | | — | | | | | | (50,022) | | |
对股权会计合伙人的投资
|
| |
16
|
| | | | (515) | | | | | | (15,000) | | |
已发放贷款
|
| |
17
|
| | | | (447) | | | | | | (17,786) | | |
偿还贷款的收益
|
| |
17
|
| | | | 470 | | | | | | 125 | | |
收购其他投资
|
| |
23
|
| | | | (53,640) | | | | | | — | | |
赎回投资所得收益
|
| | | | | | | 35,546 | | | | | | — | | |
收到利息
|
| | | | | | | 169 | | | | | | — | | |
收到股息
|
| | | | | | | 469 | | | | | | — | | |
用于投资活动的净现金流
|
| | | | | | | (18,348) | | | | | | (83,306) | | |
融资活动 | | | | | | | | | | | | | | | | |
支付租赁债务
|
| |
18
|
| | | | (765) | | | | | | (1,438) | | |
借款收益
|
| | | | | | | — | | | | | | 165 | | |
租赁利息
|
| |
18
|
| | | | (22) | | | | | | (77) | | |
用于融资活动的净现金流量
|
| | | | | | | (787) | | | | | | (1,350) | | |
当期现金净额(减少)/增加
|
| | | | | | | (19,221) | | | | | | (45,092) | | |
期初现金
|
| | | | | | | 86,774 | | | | | | 142,802 | | |
汇率变化对所持现金的影响
|
| | | | | | | 1,028 | | | | | | 1,367 | | |
期末现金
|
| | | | | | | 68,581 | | | | | | 99,077 | | |
可报告的细分市场
|
| |
运营
|
|
Nexters Global Ltd | | | 游戏开发和发布 | |
MX Capital Ltd | | | 游戏开发和发布 | |
截至2023年6月30日的六个月
|
| |
Nexters
环球有限公司 |
| |
MX
Capital Ltd |
| |
所有其他
细分市场 |
| |
合计
|
| ||||||||||||
部门收入
|
| | |
|
225,463
|
| | | | | — | | | | |
|
8,676
|
| | | |
|
234,139
|
| |
部门管理EBITDA
|
| | | | 12,381 | | | | | | — | | | | | | (15,311) | | | | | | (2,930) | | |
截至2022年6月30日的六个月
|
| |
Nexters
环球有限公司 |
| |
MX
Capital Ltd |
| |
所有其他
细分市场 |
| |
合计
|
| ||||||||||||
部门收入
|
| | |
|
249,313
|
| | | | | — | | | | |
|
3,467
|
| | | |
|
252,780
|
| |
部门管理EBITDA
|
| | | | 65,848 | | | | | | (3,137) | | | | | | (9,958) | | | | | | 52,753 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
所得税前利润/(亏损) | | | | | | | | | | | | | |
可报告细分市场的管理EBITDA
|
| | | | 12,381 | | | | | | 62,711 | | |
其他细分市场的管理EBITDA
|
| | | | (15,311) | | | | | | (9,958) | | |
确认递延净收入的净影响
|
| | | | 8,881 | | | | | | 2,281 | | |
折旧及摊销
|
| | | | (2,903) | | | | | | (3,617) | | |
财务收入
|
| | | | 3,042 | | | | | | 335 | | |
财务费用
|
| | | | (1,992) | | | | | | (1,279) | | |
基于股份的支付费用
|
| | | | 1,044 | | | | | | 2,029 | | |
应收贸易账款和应收贷款减值损失
|
| | | | (4,296) | | | | | | (3,919) | | |
认股权证债务和其他金融工具的公允价值变动
|
| | | | 10,547 | | | | | | 7,268 | | |
无形资产减值损失
|
| | | | — | | | | | | 241 | | |
权益会计联营公司的亏损份额
|
| | | | (515) | | | | | | (1,640) | | |
其他营业收入
|
| | | | 1,539 | | | | | | 376 | | |
合并所得税前利润/(亏损)
|
| | | | 12,417 | | | | | | 54,828 | | |
| | |
塞浦路斯
|
| |
亚美尼亚
|
| |
哈萨克斯坦
|
| |
西班牙
|
| |
合计
|
| |||||||||||||||
财产和设备
|
| | | | 705 | | | | | | 94 | | | | | | 63 | | | | | | 1 | | | | | | 863 | | |
使用权资产
|
| | | | 1,126 | | | | | | 363 | | | | | | — | | | | | | — | | | | | | 1,489 | | |
无形资产
|
| | | | 10,732 | | | | | | 25 | | | | | | 6 | | | | | | — | | | | | | 10,763 | | |
商誉
|
| | | | 1,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | |
平台佣金长期递延费用
|
| | | | 83,197 | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,197 | | |
| | | | | 97,596 | | | | | | 482 | | | | | | 69 | | | | | | 1 | | | | | | 98,148 | | |
| | |
塞浦路斯
|
| |
亚美尼亚
|
| |
哈萨克斯坦
|
| |
西班牙
|
| |
合计
|
| |||||||||||||||
财产和设备
|
| | | | 672 | | | | | | 67 | | | | | | 46 | | | | | | 1 | | | | | | 786 | | |
使用权资产
|
| | | | 1,298 | | | | | | 164 | | | | | | — | | | | | | — | | | | | | 1,462 | | |
无形资产
|
| | | | 12,959 | | | | | | 17 | | | | | | 1 | | | | | | — | | | | | | 12,977 | | |
商誉
|
| | | | 1,836 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | |
平台佣金长期递延费用
|
| | | | 94,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | 94,682 | | |
应收贷款 - 非流动
|
| | | | 3,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,317 | | |
| | | | | 114,764 | | | | | | 248 | | | | | | 47 | | | | | | 1 | | | | | | 115,060 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
本年度利润扣除母公司普通股持有者应占基本收益的税款后的净额
|
| | | | 11,343 | | | | | | 53,063 | | |
基本每股收益和稀释后每股收益的普通股加权平均数
|
| | | | 197,314,600 | | | | | | 197,971,371 | | |
每股收益: | | | | | | | | | | | | | |
母公司普通股持有人应占收益,美元
|
| | | | 0.06 | | | | | | 0.27 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
游戏内购买
|
| | | | 218,339 | | | | | | 241,958 | | |
广告
|
| | | | 15,800 | | | | | | 10,822 | | |
合计 | | | | | 234,139 | | | | | | 252,780 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
美国
|
| | | | 84,436 | | | | | | 81,385 | | |
欧洲
|
| | | | 55,729 | | | | | | 53,485 | | |
亚洲
|
| | | | 57,421 | | | | | | 68,367 | | |
其他
|
| | | | 36,553 | | | | | | 49,543 | | |
合计 | | | | | 234,139 | | | | | | 252,780 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
员工福利支出
|
| | | | (21,152) | | | | | | (17,078) | | |
技术支持服务
|
| | | | (5,633) | | | | | | (3,462) | | |
| | | | | (26,785) | | | | | | (20,540) | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
广告费用
|
| | | | (125,289) | | | | | | (88,289) | | |
员工福利支出
|
| | | | (3,846) | | | | | | (3,000) | | |
| | | | | (129,135) | | | | | | (91,289) | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
员工福利支出
|
| | | | (8,776) | | | | | | (9,375) | | |
专业费
|
| | | | (2,789) | | | | | | (2,159) | | |
责任保险费
|
| | | | (810) | | | | | | (734) | | |
其他运营费用
|
| | | | (2,421) | | | | | | (2,540) | | |
| | | | | (14,796) | | | | | | (14,808) | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
有效利息法下的利息收入: | | | | | | | | | | | | | |
-摊销成本的债务证券 -
|
| | | | 982 | | | | | | — | | |
-FVOCI的债务证券 -
|
| | | | 34 | | | | | | — | | |
-应收贷款
|
| | | | 993 | | | | | | 335 | | |
金融资产产生的利息收入总额
|
| | | | 2,009 | | | | | | 335 | | |
股息收入: | | | | | | | | | | | | | |
-FVTPL的股权证券
|
| | | | 469 | | | | | | — | | |
FVTPL - 的金融资产公允价值净变动: | | | | | | | | | | | | | |
-在FVTPL - 为交易而持有的强制测量
|
| | | | 564 | | | | | | — | | |
净外汇收益
|
| | | | — | | | | | | — | | |
财务收入 - 其他
|
| | | | 1,033 | | | | | | — | | |
利息支出
|
| | | | (22) | | | | | | (77) | | |
银行手续费
|
| | | | (171) | | | | | | (322) | | |
解除看跌期权负债的折扣
|
| | | | (204) | | | | | | (101) | | |
净汇兑损失
|
| | | | (1,595) | | | | | | (779) | | |
财务费用 - 其他
|
| | | | (1,992) | | | | | | (1,279) | | |
净财务收入/(费用)
|
| | | | 1,050 | | | | | | (944) | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
所得税前利润/(亏损)
|
| | | | 12,417 | | | | | | 54,828 | | |
按适用税率计算的税款
|
| | | | (1,552) | | | | | | (6,689) | | |
其他国家不同税率的影响
|
| | | | (755) | | | | | | (25) | | |
不可扣除的费用和非应纳税所得额的税收效应
|
| | | | 293 | | | | | | (630) | | |
特殊税制下扣除项目的税收效应
|
| | | | 1,752 | | | | | | 5,620 | | |
税损前转的纳税效果
|
| | | | 36 | | | | | | 812 | | |
未确认的递延税项资产对亏损结转的税务影响
|
| | | | (321) | | | | | | (760) | | |
当期使用的境外税额超过抵免申领金额
|
| | | | (491) | | | | | | (418) | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
与前期相关的所得税
|
| | | | (36) | | | | | | — | | |
所得税费用
|
| | | | (1,074) | | | | | | (2,090) | | |
|
| 已转移对价 | | | | | | | |
|
现金
|
| | | | 55,667 | | |
|
股票对价
|
| | | | 3,158 | | |
|
递延股份对价
|
| | | | 8,237 | | |
|
对价公允价值总额
|
| | | | 67,062 | | |
| | |
已确认公允价值
收购时, 2022年1月31日 Lightmap Ltd |
| |||
资产 | | | | | | | |
财产和设备
|
| | | | 68 | | |
无形资产(附注4)
|
| | | | 17,664 | | |
使用权资产
|
| | | | 230 | | |
赔付资产
|
| | | | 3,159 | | |
贸易和其他应收账款
|
| | | | 2,668 | | |
现金和现金等价物
|
| | | | 1,555 | | |
预缴税金
|
| | | | 260 | | |
| | | | | 25,604 | | |
负债 | | | | | | | |
租赁负债
|
| | | | (230) | | |
贸易和其他应付款
|
| | | | (2,160) | | |
非所得税风险准备(附注21)
|
| | | | (1,381) | | |
纳税义务(附注21)
|
| | | | (1,721) | | |
| | | | | (5,492) | | |
按公允价值计算的可识别净资产总额
|
| | | | 20,112 | | |
收购时产生的商誉
|
| | | | 46,950 | | |
NCI
|
| | | | — | | |
购买对价已转账
|
| | | | 67,062 | | |
| 成本 | | | | | | | |
|
2022年1月1日的余额
|
| | | | 1,501 | | |
|
通过业务合并进行收购
|
| | | | 46,950 | | |
|
商誉减值
|
| | | | (46,947) | | |
|
翻译保留
|
| | | | 332 | | |
|
2022年12月31日的余额
|
| | | | 1,836 | | |
|
更改
|
| | |
|
—
|
| |
|
2023年6月30日的余额
|
| | | | 1,836 | | |
| | |
MX Capital Ltd
|
| |
CastCrown有限公司
|
| ||||||
收购时对员工的投资
|
| | | | 15,000 | | | | | | 2,970 | | |
赔付资产
|
| | | | (119) | | | | | | (105) | | |
法律费用资本化
|
| | | | 148 | | | | | | — | | |
或有对价 - 卖家获利
|
| | | | 2,297 | | | | | | — | | |
或有对价 - 创始人获利
|
| | | | 258 | | | | | | — | | |
对称看跌期权产生的责任
|
| | | | 9,810 | | | | | | — | | |
对称看涨期权产生的资产
|
| | | | (2,623) | | | | | | — | | |
看涨期权衍生资产
|
| | | | — | | | | | | (1,799) | | |
收购时的初始成本
|
| | | | 24,771 | | | | | | 1,066 | | |
权益会计联营公司的亏损份额
|
| | | | (8,994) | | | | | | (1,066) | | |
权益会计联营公司的OCI份额
|
| | | | 104 | | | | | | — | | |
2022年12月31日未计提减值的投资账面金额
|
| | | | 15,881 | | | | | | — | | |
投资减值
|
| | | | (15,881) | | | | | | — | | |
截至2022年12月31日的投资账面金额
|
| | | | — | | | | | | — | | |
| | |
MX Capital Ltd
|
| |
CastCrown有限公司
|
| ||||||
截至2022年12月31日的投资账面金额
|
| | | | — | | | | | | — | | |
对Associate的额外投资
|
| | | | — | | | | | | 515 | | |
权益会计联营公司的亏损份额
|
| | | | — | | | | | | (515) | | |
投资账面金额在2023年6月30日之前
减值 |
| | | | — | | | | | | — | | |
投资减值
|
| | | | — | | | | | | — | | |
截至2023年6月30日的投资账面金额
|
| | | | — | | | | | | — | | |
| | |
使用权
资产 |
| |
租赁
负债 |
| ||||||
2023年1月1日的余额
|
| | | | 1,462 | | | | | | 1,187 | | |
添加内容
|
| | | | 582 | | | | | | 413 | | |
通过业务组合进行收购
|
| | | | — | | | | | | — | | |
修改损失
|
| | | | — | | | | | | — | | |
折旧
|
| | | | (536) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 22 | | |
付款
|
| | | | — | | | | | | (787) | | |
因出售而取消确认使用权资产/租赁负债
|
| | | | — | | | | | | — | | |
汇率的影响
|
| | | | (19) | | | | | | 46 | | |
2023年6月30日的余额
|
| | | | 1,489 | | | | | | 881 | | |
租赁负债 - 流动
|
| | | | | | | | | | 771 | | |
租赁负债 - 非流动
|
| | | | | | | | | | 110 | | |
| | |
使用权
资产 |
| |
租赁
负债 |
| ||||||
2022年1月1日的余额
|
| | | | 2,050 | | | | | | 1,934 | | |
添加内容
|
| | | | 1,318 | | | | | | 1,318 | | |
通过业务组合进行收购
|
| | | | 62 | | | | | | 62 | | |
修改损失
|
| | | | — | | | | | | — | | |
折旧
|
| | | | (1,262) | | | | | | — | | |
利息支出
|
| | | | — | | | | | | 77 | | |
付款
|
| | | | — | | | | | | (1,515) | | |
汇率的影响
|
| | | | 113 | | | | | | 92 | | |
2022年6月30日余额
|
| | | | 2,281 | | | | | | 1,968 | | |
租赁负债 - 流动
|
| | | | | | | | | | 1,551 | | |
租赁负债 - 非流动
|
| | | | | | | | | | 417 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
与低价值租赁相关的费用
|
| | | | 252 | | | | | | 28 | | |
租赁负债利息支出
|
| | | | 22 | | | | | | 77 | | |
| | | | | 274 | | | | | | 105 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
租赁现金流出
|
| | | | 765 | | | | | | 1,438 | | |
低价值租赁的现金流出
|
| | | | 252 | | | | | | 28 | | |
租赁现金流出总额
|
| | | | 1,017 | | | | | | 1,466 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
贸易应收账款
|
| | | | 37,001 | | | | | | 41,874 | | |
押金和预付款
|
| | | | 2,038 | | | | | | 2,987 | | |
可退还增值税
|
| | | | 2,068 | | | | | | 460 | | |
其他应收账款
|
| | | | 18 | | | | | | 51 | | |
合计 | | | | | 41,125 | | | | | | 45,372 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
贸易应付款
|
| | | | 14,961 | | | | | | 22,295 | | |
应计工资、奖金、假期工资和相关税费
|
| | | | 6,985 | | | | | | 2,969 | | |
间接税拨备
|
| | | | 2,077 | | | | | | 2,067 | | |
应计专业服务
|
| | | | 1,319 | | | | | | 1,526 | | |
应付增值税
|
| | | | 1,300 | | | | | | — | | |
应交间接税
|
| | | | 679 | | | | | | 1,174 | | |
收到的其他应付款和预付款
|
| | | | 932 | | | | | | 490 | | |
合计 | | | | | 28,253 | | | | | | 30,521 | | |
| | |
2023年6月30日
|
| |
2022年12月31日
|
| ||||||
无风险费率
|
| |
n/a
|
| |
远期美元隔夜指数掉期
(OIS)费率(曲线42) |
| ||||||
波动性
|
| |
n/a
|
| |
基于远期隐含波动率的利率
关于上市同行的波动性 |
| ||||||
股票起始价1
|
| | | | 不适用 | | | | | | 4.63 | | |
预计保修期(年)
|
| | | | 不适用 | | | | | | 3.7 | | |
| | |
公共
认股权证 |
| |
私人
认股权证 |
| |
合计
|
| |||||||||
2022年1月1日的余额
|
| | | | 10,372 | | | | | | 11,657 | | | | | | 22,029 | | |
公允价值调整
|
| | | | (598) | | | | | | (4,166) | | | | | | (4,764) | | |
2022年6月30日余额
|
| | | | 9,774 | | | | | | 7,491 | | | | | | 17,265 | | |
| | |
公共
认股权证 |
| |
私人
认股权证 |
| |
合计
|
| |||||||||
2023年1月1日的余额
|
| | | | 7,575 | | | | | | 5,460 | | | | | | 13,035 | | |
公允价值调整
|
| | | | (5,955) | | | | | | (4,650) | | | | | | (10,605) | | |
2023年6月30日的余额
|
| | | | 1,620 | | | | | | 810 | | | | | | 2,430 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
其他投资 - Current | | | | | | | | | | | | | |
1个 - 3个月国库券ETF(BIL) - 按公允价值计入损益
|
| | | | 14,875 | | | | | | 14,818 | | |
摊销成本为1.5%的美国国债 -
|
| | | | — | | | | | | 35,547 | | |
摊销成本为0%的美国国库券 -
|
| | | | 24,714 | | | | | | — | | |
摊销成本为0.875%的美国国库券 -
|
| | | | 14,736 | | | | | | — | | |
摊销成本为0.125%的美国国库券 -
|
| | | | 14,983 | | | | | | — | | |
| | | | | 69,308 | | | | | | 50,365 | | |
其他投资 - 非流动 | | | | | | | | | | | | | |
通过其他综合收益以公允价值计算的1.7%联邦债券德国政府 -
|
| | | | 3,092 | | | | | | 2,969 | | |
iShares 20年以上国债ETF(Tlt) - 按公允价值计入损益
|
| | | | 15,441 | | | | | | 14,934 | | |
| | | | | 18,533 | | | | | | 17,903 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
往来账户
|
| | | | 68,566 | | | | | | 86,759 | | |
银行存款
|
| | | | 15 | | | | | | 15 | | |
现金 | | | | | 68,581 | | | | | | 86,774 | | |
币种
|
| |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
美元
|
| | | | 48,518 | | | | | | 68,517 | | |
欧元
|
| | | | 19,749 | | | | | | 17,057 | | |
俄罗斯卢布
|
| | | | 92 | | | | | | 1,078 | | |
亚美尼亚Dram
|
| | | | 61 | | | | | | 26 | | |
哈萨克斯坦坚戈
|
| | | | 161 | | | | | | 96 | | |
合计 | | | | | 68,581 | | | | | | 86,774 | | |
| | |
2022
股份数量 |
| |
2022
美元 |
| ||||||
每股0美元的普通股
|
| | | | 197,092,402 | | | | | | — | | |
| | | | | 197,092,402 | | | | | | — | | |
发放并全额支付 | | | | | | | | | | | | | |
2022年1月1日的余额
|
| | | | 196,523,101 | | | | | | — | | |
2022年12月31日的余额
|
| | | | 197,092,402 | | | | | | — | | |
| | |
2023
股份数量 |
| |
2023
美元 |
| ||||||
每股0美元的普通股
|
| | | | 197,314,600 | | | | | | — | | |
| | | | | 197,314,600 | | | | | | — | | |
发放并全额支付 | | | | | | | | | | | | | |
2023年1月1日的余额
|
| | | | 197,092,402 | | | | | | — | | |
2023年6月30日的余额
|
| | | | 197,314,600 | | | | | | — | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
董事薪酬
|
| | | | 405 | | | | | | 560 | | |
-短期员工福利
|
| | | | 405 | | | | | | 425 | | |
-基于份额的支付
|
| | | | — | | | | | | 135 | | |
密钥管理其他成员的报酬
|
| | | | 841 | | | | | | 1,802 | | |
-短期员工福利
|
| | | | 645 | | | | | | 874 | | |
-基于份额的支付
|
| | | | 196 | | | | | | 928 | | |
合计 | | | | | 1,246 | | | | | | 2,362 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
从Lightmap有限公司到CastCrown有限公司的技术支持服务收入
|
| | | | — | | | | | | 119 | | |
| | | | | — | | | | | | 119 | | |
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
CastCrown有限公司
|
| | | | 198 | | | | | | 62 | | |
MX Capital Ltd
|
| | | | 795 | | | | | | 271 | | |
| | | | | 993 | | | | | | 333 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
CastCrown有限公司对Lightmap有限公司的应收账款
|
| | | | — | | | | | | 123 | | |
从CastCrown有限公司到Nexters Studio亚美尼亚有限责任公司的应收款项
|
| | | | — | | | | | | 134 | | |
| | | | | — | | | | | | 257 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
CastCrown有限公司 - Net的贷款
|
| | | | — | | | | | | — | | |
贷款给MX资本有限公司 - Net
|
| | | | — | | | | | | 3,317 | | |
| | | | | — | | | | | | 3,317 | | |
名称
|
| |
所有权权益
2023年6月30日 % |
| |
所有权权益
2022年12月31日 % |
| ||||||
Flow Research S.L.
|
| | | | 100 | | | | | | 100 | | |
nhw有限公司
|
| | | | 100 | | | | | | 100 | | |
名称
|
| |
所有权权益
2023年6月30日 % |
| |
所有权权益
2022年12月31日 % |
| ||||||
Nexters Global Ltd
|
| | | | 100 | | | | | | 100 | | |
SGBOOST有限公司
|
| | | | 100 | | | | | | 100 | | |
Lightmap Ltd
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio亚美尼亚有限责任公司
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio哈萨克斯坦有限公司
|
| | | | 100 | | | | | | 100 | | |
Nexters Studio葡萄牙,单人LDA
|
| | | | 100 | | | | | | — | | |
Nexters Midasian FZ LLC
|
| | | | 100 | | | | | | — | | |
Nexters Finance Ltd
|
| | | | 100 | | | | | | — | | |
Nexters立陶宛UAB
|
| | | | 100 | | | | | | — | | |
Tourish Limited
|
| | | | 100 | | | | | | — | | |
| | | | | 100 | | | | | | — | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
摊销成本的金融资产 | | | | | | | | | | | | | |
贸易应收账款
|
| | | | 37,001 | | | | | | 41,874 | | |
现金
|
| | | | 68,581 | | | | | | 86,774 | | |
应收贷款
|
| | | | 478 | | | | | | 3,834 | | |
其他投资 - Current
|
| | | | 54,433 | | | | | | 35,547 | | |
合计 | | | | | 160,493 | | | | | | 168,029 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
按公允价值计量的金融资产 | | | | | | | | | | | | | |
其他投资 - Current - 损益公允价值
|
| | | | 14,875 | | | | | | 14,818 | | |
通过其他综合 - 非当前 - 公允价值进行的其他投资
收入 |
| | | | 3,092 | | | | | | 2,969 | | |
其他投资 - 非当期 - 损益公允价值
|
| | | | 15,441 | | | | | | 14,934 | | |
合计 | | | | | 33,408 | | | | | | 32,721 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
未按公允价值计量的金融负债 | | | | | | | | | | | | | |
贸易和其他应付款
|
| | | | 28,253 | | | | | | 30,521 | | |
合计 | | | | | 28,253 | | | | | | 30,521 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
按公允价值计量的金融负债 | | | | | | | | | | | | | |
看跌期权负债
|
| | | | 28,245 | | | | | | 27,475 | | |
认股权证义务
|
| | | | 2,430 | | | | | | 13,035 | | |
其他非流动负债
|
| | | | 70 | | | | | | 577 | | |
合计 | | | | | 30,745 | | | | | | 41,087 | | |
| | |
06月30日
2023 |
| |
12月31日
2022 |
| ||||||
应收借款
|
| | | | 478 | | | | | | 3834 | | |
贸易应收账款
|
| | | | 37,001 | | | | | | 41,874 | | |
现金
|
| | | | 68,581 | | | | | | 86,774 | | |
其他投资 - Current
|
| | | | 69,308 | | | | | | 50,365 | | |
其他投资 - 非流动
|
| | | | 15,441 | | | | | | 17,903 | | |
2023年6月30日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3-12个月 |
| |
之间
1-5年 |
| |||||||||||||||
非衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | 881 | | | | | | 894 | | | | | | 61 | | | | | | 722 | | | | | | 111 | | |
贸易和其他应付款
|
| | | | 28,253 | | | | | | 28,253 | | | | | | 28,253 | | | | | | — | | | | | | — | | |
| | | | | 29,134 | | | | | | 29,147 | | | | | | 28,314 | | | | | | 722 | | | | | | 111 | | |
2023年6月30日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3-12个月 |
| |
之间
1-5年 |
| |||||||||||||||
衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证义务
|
| | | | 2,430 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,430 | | |
看跌期权负债
|
| | | | 28,245 | | | | | | — | | | | | | — | | | | | | 21,560 | | | | | | 6,685 | | |
| | | | | 30,675 | | | | | | 0 | | | | | | 0 | | | | | | 21,560 | | | | | | 9,115 | | |
2022年12月31日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1个 - 5年 |
| |||||||||||||||
非衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | 1,187 | | | | | | 1,183 | | | | | | 309 | | | | | | 437 | | | | | | 437 | | |
贸易和其他应付款
|
| | | | 30,521 | | | | | | 30,521 | | | | | | 30,521 | | | | | | — | | | | | | — | | |
| | | | | 31,708 | | | | | | 31,704 | | | | | | 30,830 | | | | | | 437 | | | | | | 437 | | |
2022年12月31日
|
| |
携带
金额 |
| |
合同
现金流 |
| |
3个半月
或更少 |
| |
之间
3 - 12个月 |
| |
之间
1个 - 5年 |
| |||||||||||||||
衍生金融负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
认股权证义务
|
| | | | 13,035 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,035 | | |
看跌期权负债
|
| | | | 27,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27,475 | | |
| | | | | 40,510 | | | | | | — | | | | | | — | | | | | | — | | | | | | 40,510 | | |
2023年6月30日
|
| |
欧元
|
| |
俄语
卢布 |
| |
亚美尼亚语
Dram |
| |
哈萨克斯坦语
挑战 |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
应收贷款
|
| | | | 4,309 | | | | | | — | | | | | | 19 | | | | | | — | | |
贸易和其他应收账款
|
| | | | 10,217 | | | | | | — | | | | | | — | | | | | | — | | |
现金 | | | | | 19,749 | | | | | | 92 | | | | | | 61 | | | | | | 161 | | |
| | | | | 34,275 | | | | | | 92 | | | | | | 80 | | | | | | 161 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | (734) | | | | | | — | | | | | | (95) | | | | | | — | | |
贸易和其他应付款
|
| | | | (7,099) | | | | | | — | | | | | | (2,210) | | | | | | (207) | | |
| | | |
|
(7,833)
|
| | | | | — | | | | |
|
(2,305)
|
| | | |
|
(207)
|
| |
净暴露
|
| | |
|
26,442
|
| | | |
|
92
|
| | | |
|
(2,225)
|
| | | |
|
(46)
|
| |
2022年12月31日
|
| |
欧元
|
| |
俄语
卢布 |
| |
亚美尼亚语
Dram |
| |
哈萨克斯坦语
挑战 |
| ||||||||||||
资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
应收贷款
|
| | | | 476 | | | | | | — | | | | | | 39 | | | | | | — | | |
贸易和其他应收账款
|
| | | | 9,411 | | | | | | — | | | | | | — | | | | | | — | | |
现金 | | | | | 17,057 | | | | | | 1,078 | | | | | | 26 | | | | | | 95 | | |
| | | | | 26,944 | | | | | | 1,078 | | | | | | 65 | | | | | | 95 | | |
负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
租赁负债
|
| | | | (1,053) | | | | | | — | | | | | | (134) | | | | | | — | | |
贸易和其他应付款
|
| | | | (8,017) | | | | | | — | | | | | | (614) | | | | | | (33) | | |
| | | |
|
(9,070)
|
| | | | | — | | | | |
|
(748)
|
| | | |
|
(33)
|
| |
净暴露
|
| | | | 17,874 | | | | | | 1,078 | | | | | | (683) | | | | | | 62 | | |
2023年6月30日
|
| |
强化
美元增加10% |
| |
弱化
美元增加10% |
| ||||||
欧元
|
| | | | (2,644) | | | | | | 2,644 | | |
俄罗斯卢布
|
| | | | (9) | | | | | | 9 | | |
亚美尼亚Dram
|
| | | | 223 | | | | | | (223) | | |
哈萨克斯坦廷格
|
| | | | 5 | | | | | | (5) | | |
| | | | | (2,425) | | | | | | 2,425 | | |
2022年12月31日
|
| |
强化
美元增加10% |
| |
弱化
美元增加10% |
| ||||||
欧元
|
| | | | (1,787) | | | | | | 1,787 | | |
俄罗斯卢布
|
| | | | (108) | | | | | | 108 | | |
亚美尼亚Dram
|
| | | | 68 | | | | | | (68) | | |
哈萨克斯坦廷格
|
| | | | (6) | | | | | | 6 | | |
| | | | | (1,833) | | | | | | 1,833 | | |
| | |
认股权证
义务(附注4) |
| |
看跌期权
责任(附注4) |
| |
其他非当期
负债 |
| |||||||||
2022年1月1日的余额
|
| | | | 22,029 | | | | | | — | | | | | | — | | |
购买
|
| | | | — | | | | | | 14,180 | | | | | | 16,194 | | |
公允价值净变动
|
| | | | (4,764) | | | | | | (294) | | | | | | (7,123) | | |
2022年6月30日余额
|
| | | | 17,265 | | | | | | 13,886 | | | | | | 9,071 | | |
| | |
认股权证
义务(附注4) |
| |
看跌期权
责任(附注4) |
| |
其他非当期
负债 |
| |||||||||
2023年1月1日的余额
|
| | | | 13,035 | | | | | | 27,475 | | | | | | 577 | | |
公允价值净变动
|
| | | | (10,605) | | | | | | 770 | | | | | | (507) | | |
2023年6月30日的余额
|
| | | | 2,430 | | | | | | 28,245 | | | | | | 70 | | |
| | |
其他非当期
资产 |
| |||
2022年1月1日的余额
|
| | | | 107 | | |
购买
|
| | | | 11,067 | | |
公允价值净变动
|
| | | | (5,013) | | |
2022年6月30日余额
|
| | | | 6,161 | | |
选项类型
|
| |
授予日期
|
| |
不。选项中的
未偿还的 |
| |
授权期
|
| |
归属条件
|
| |||
员工持股计划选项 | | |
2021年11月
取决于 员工 |
| | | | 2,180,000* | | | |
2021 – 2026
|
| |
使用情况
|
|
LTIP - 修改后的B类复杂归属选项
|
| |
1月1日
2019 |
| | | | 2,060,150* | | | |
2022 – 2026
|
| |
使用情况,
非市场 性能 条件 |
|
LTIP - 修改的复杂条件
在上市时 |
| |
11月18日
2020 |
| | | | 20,000* | | | |
2021
|
| |
使用情况,
非市场 性能 条件 |
|
截至
已授予的股票期权总额
2022年6月30日 |
| | | | | |
|
4,260,150
|
| | |
—
|
| |
—
|
|
| | |
截至6个月的时间
2023年6月30日 |
| |
截至6个月的时间
2022年6月30日 |
| ||||||
B类综合体归属
|
| | | | 256 | | | | | | 398 | | |
员工股票期权计划
|
| | | | 788 | | | | | | 1,631 | | |
已记录费用总额
|
| | | | 1,044 | | | | | | 2,029 | | |
其中识别的 : | | | | | | | | | | | | | |
游戏运营成本内
|
| | | | 30 | | | | | | 64 | | |
在销售和营销费用内
|
| | | | 61 | | | | | | 129 | | |
在一般和行政费用内
|
| | | | 953 | | | | | | 1,836 | | |
| | |
员工
股票期权 计划 |
| |
B类复合体
授予与 相关的 - GDEV Inc.股票 |
| |
复杂条件
上市时与 - 相关 转到GDEV Inc.股票 |
| |||||||||
2022年末业绩突出(个)
|
| | | | 2,330,000 | | | | | | 4,120,300 | | | | | | 20,000 | | |
在该期间内授予的数量(单位)
|
| | | | — | | | | | | — | | | | | | — | | |
修改选项(单位)
|
| | | | — | | | | | | — | | | | | | — | | |
期间锻炼(单位)
|
| | | | (50,000) | | | | | | (220,731) | | | | | | — | | |
被没收
|
| | | | (100,000) | | | | | | (1,839,419) | | | | | | — | | |
2023年6月底未完成(个)
|
| | | | 2,180,000 | | | | | | 2,060,150 | | | | | | 20,000 | | |
评估日期(授权日)
|
| |
2021年11月16日-30日
|
|
授权期
|
| |
60-90个月,视员工而定
|
|
股票市场价格,美元
|
| |
从7.86到8.71
|
|
执行(行使)价格,美元
|
| |
0或10取决于拨款
|
|
预期波动率
|
| |
36.15 – 37.88%
|
|
股息率
|
| |
0.0%
|
|
无风险利率
|
| |
1.18 – 1.27%
|
|
一个期权的平均授予日期FV,美元
|
| |
3.57
|
|
评估日期(授权日)
|
| |
2019年1月1日
|
| |||
股权价值,百万美元
|
| | | | 132 | | |
预期波动率
|
| | | | 41.00% | | |
股息率
|
| | | | 6.80% | | |
代理净收入指标
|
| | | | 0.041201 | | |
缺乏适销性的折扣*
|
| | | | 8.40% | | |
1,300个复杂期权的FV合计**
|
| | | | 7,856.12 | | |