|
Delaware
(州または他の管轄
会社や組織を設立する)≡ |
| |
7372
(主要標準工業
分類コード番号)≡ |
| |
88-4146991
(I.R.S. Employer
識別子) |
|
|
Byron B. Rooney, Esq.
Alan F. Denenberg, Esq. John H. Runne, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 Tel: +1 (212) 450-4000 |
| |
Jason T. Simon, Esq.
Yangyang Jia, Esq. Greenberg Traurig, LLP 1750 Tysons Boulevard, Suite 1000 McLean, VA 22102 Tel: +1 (703) 749-1386 |
|
| 大型加速ファイルサーバΣ | | | Accelerated filer ☐ | |
| 非加速ファイルマネージャ | | | の小さい報告会社 | |
| | | | 新興成長型会社 | |
| | |
Page
|
| |||
財務とその他の情報の展示
|
| | | | iv | | |
Summary
|
| | |
|
1
|
| |
The Offering
|
| | |
|
8
|
| |
財務とその他の情報をまとめる
|
| | |
|
11
|
| |
Risk Factors
|
| | |
|
13
|
| |
前向き陳述に関する戒め声明
|
| | |
|
42
|
| |
我々の組織構造
|
| | |
|
43
|
| |
Use of Proceeds
|
| | |
|
44
|
| |
Dividend Policy
|
| | |
|
45
|
| |
Capitalization
|
| | |
|
46
|
| |
Dilution
|
| | |
|
47
|
| |
経営陣の財務状況と経営成果の検討と分析
|
| | |
|
49
|
| |
Business
|
| | |
|
74
|
| |
Management
|
| | |
|
86
|
| |
役員報酬
|
| | |
|
91
|
| |
主要株主
|
| | |
|
96
|
| |
ある関係と関連先取引
|
| | |
|
98
|
| |
株式説明
|
| | |
|
100
|
| |
未来に売る資格のある株
|
| | |
|
105
|
| |
A類普通株非米国保有者に対する米国連邦所得税と相続税の重大な影響
|
| | |
|
107
|
| |
Underwriting
|
| | |
|
110
|
| |
Legal Matters
|
| | |
|
119
|
| |
Experts
|
| | |
|
120
|
| |
どこでもっと情報を見つけることができますか
|
| | |
|
121
|
| |
財務諸表インデックス
|
| | |
|
F-1
|
| |
| | |
Years ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
連結経営報告書データと全面収益(損失):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues, net
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
Cost of revenues
|
| | | | 63.7 | | | | | | 67.3 | | | | | | 78.1 | | | | | | 26.3 | | | | | | 32.9 | | |
Gross profit
|
| | | | 43.0 | | | | | | 57.6 | | | | | | 8.2 | | | | | | 17.2 | | | | | | 25.9 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 16.4 | | | | | | 22.9 | | | | | | 20.3 | | | | | | 10.7 | | | | | | 9.1 | | |
Research and development
|
| | | | 0.8 | | | | | | 1.4 | | | | | | 2.0 | | | | | | 0.4 | | | | | | 0.4 | | |
Advertising and marketing
|
| | | | 0.3 | | | | | | 1.1 | | | | | | 0.7 | | | | | | 0.4 | | | | | | 0.1 | | |
減価償却及び償却
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | |
固定資産処分損失
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
無形資産減価準備
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 34.7 | | | | | | 27.7 | | | | | | 23.8 | | | | | | 11.8 | | | | | | 10.0 | | |
Income (loss) from operations
|
| | | | 8.3 | | | | | | 30.0 | | | | | | (15.7) | | | | | | 5.4 | | | | | | 15.9 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
Interest income – related parties
|
| | | | 1.6 | | | | | | 0.9 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.7 | | |
Interest expense
|
| | | | (0.4) | | | | | | (0.6) | | | | | | (1.5) | | | | | | (0.3) | | | | | | (0.2) | | |
Interest expense – related parties
|
| | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | |
Other income
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | | | | | 0.3 | | | | | | 0.5 | | |
株式売却投資会員権益収益
|
| | | | — | | | | | | 4.9 | | | | | | — | | | | | | — | | | | | | — | | |
外貨取引損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
未合併実体収益(損失)権益
|
| | | | (0.4) | | | | | | 0.7 | | | | | | (1.1) | | | | | | — | | | | | | (0.3) | | |
Total other income (expense), net
|
| | | | 1.4 | | | | | | 6.6 | | | | | | (2.0) | | | | | | 0.6 | | | | | | 0.7 | | |
所得税準備前の収入(損失)
を差し引く
|
| | | | 9.7 | | | | | | 36.6 | | | | | | (17.7) | | | | | | 6.0 | | | | | | 16.6 | | |
Income tax provision (benefit)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | | | | | 1.2 | | | | | | 3.3 | | |
Net income (loss)
|
| | | | 7.9 | | | | | | 29.8 | | | | | | (15.2) | | | | | | 4.8 | | | | | | 13.3 | | |
非持株権益は純収益(損失)
を占めるべきである
|
| | | | (0.6) | | | | | | (0.9) | | | | | | (1.3) | | | | | | — | | | | | | (0.3) | | |
Snail Games USA Inc.の純利益(損失)
|
| | | | 8.5 | | | | | | 30.7 | | | | | | (13.9) | | | | | | 4.8 | | | | | | 13.6 | | |
全面損益表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss
|
| | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | 0.1 | | |
その他総合収益(損失)合計
|
| | | $ | 8.4 | | | | | $ | 30.6 | | | | | $ | (14.0) | | | | | $ | 4.7 | | | | | $ | 13.7 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in millions)
|
| |||||||||
合併貸借対照表データ: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 14.7 | | | | | $ | 25.7 | | |
Total current assets
|
| | | | 44.7 | | | | | | 55.8 | | |
制限された現金と現金等価物
|
| | | | 6.4 | | | | | | 6.4 | | |
無形資産純資産--゚-ライセンスVI-゚関連先
|
| | | | 5.1 | | | | | | 5.1 | | |
Total liabilities
|
| | | | 74.9 | | | | | | 74.9 | | |
Total equity
|
| | | $ | 6.0 | | | | | $ | 17.1 | | |
| | |
Years ended
December 31, |
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
重要な業績指標と非GAAP測定基準: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Units Sold
|
| | | | 7.0 | | | | | | 8.3 | | | | | | 4.1 | | | | | | 3.1 | | | | | | 4.1 | | |
Adjusted EBITDA
|
| | | $ | 25.5 | | | | | $ | 39.2 | | | | | $ | (15.1) | | | | | $ | 6.1 | | | | | $ | 16.4 | | |
Bookings
|
| | | $ | 92.5 | | | | | $ | 132.1 | | | | | $ | 105.8 | | | | | $ | 40.5 | | | | | $ | 53.6 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(共有データと1株あたりのデータを除いて千単位)
|
| |||||||||
現金および現金等価物:
|
| | | $ | 14,697 | | | | | $ | 25,744 | | |
Total liabilities
|
| | | | 74,898 | | | | | | 74,898 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
優先株、1株当たり額面0.0001ドル;実際に許可または発行と発行されていない株式;調整された100,000,000株の認可株式、発行および発行されていない株式
|
| | | | — | | | | | | — | | |
アメリカカタツムリゲーム普通株、1株当たり0.01ドル
share; 1,000,000 shares authorized, 500,000 shares issued and 発行され,実際に発行された;ライセンスや発行されていない株と outstanding, as adjusted |
| | | | 5 | | | | | | — | | |
A類普通株、1株当たり額面0.0001ドル;実際に許可されていないまたは発行された発行済み株式;調整された5億株の認可株式、9251,420株の発行済み株式と発行済み株式
|
| | | | — | | | | | | 1 | | |
B類普通株、1株当たり額面0.0001ドル;株式なし
許可されているか、発行されていて、返済されていない、実際;1億,000,000 ライセンス株式、発行済み株式28,748,580株, as adjusted |
| | | | — | | | | | | 3 | | |
新規実収資本
|
| | | | 12,881 | | | | | | 23,927 | | |
他の総合損失を累積
|
| | | | (349) | | | | | | (349) | | |
利益剰余金(累積損失)
|
| | | | (1,054) | | | | | | (1,054) | | |
Total Snail Games USA Inc.持分
|
| | | | 11,483 | | | | | | 22,528 | | |
非持株権益
|
| | | | (5,474) | | | | | | (5,474) | | |
Total equity
|
| | | | 6,009 | | | | | | 17,054 | | |
Total capitalization
|
| | | $ | 80,907 | | | | | $ | 91,952 | | |
|
1株当たりの初回公募価格
|
| | | | | | | | | $ | 5.00 | | |
|
2022年6月30日までの1株当たり有形帳簿純価値(発効後)
Transactions) |
| | | $ | 0.02 | | | | | | | | |
|
今回の発行では新規投資家の1株当たりの有形帳簿純価値が増加する
|
| | | $ | 0.29 | | | | | | | | |
|
今回発行後の予定1株当たりの有形帳簿純価値
|
| | | | | | | | | | 0.31 | | |
|
今回の発行で新投資家に1株ずつ薄くする
|
| | | | | | | | | $ | 4.69 | | |
| | | | | | | | | | | | | | |
Total Consideration
|
| |||||||||||||||
| | |
Shares Purchased
|
| |
Amount
|
| |
Percent
|
| |
Weighted
Average Price per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| ||||||||||||||||||||||||
既存株主
|
| | | | 35,000,000 | | | | | | 92% | | | | | $ | 12,881,000 | | | | | | 46% | | | | | $ | 0.37 | | |
New investors
|
| | | | 3,000,000 | | | | | | 8% | | | | | | 15,000,000 | | | | | | 54% | | | | | $ | 5.00 | | |
Total
|
| | | | 38,000,000 | | | | | | 100% | | | | | $ | 27,881,000 | | | | | | 100% | | | | | | | | |
| | |
Years ended December 31,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Total net revenue
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
繰延純収入変動
|
| | | | (14.2) | | | | | | 7.2 | | | | | | 19.5 | | | | | | (3.0) | | | | | | (5.2) | | |
Bookings
|
| | | $ | 92.5 | | | | | $ | 132.1 | | | | | $ | 105.8 | | | | | $ | 40.5 | | | | | $ | 53.6 | | |
| | |
Years ended
December 31, |
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Net income (loss)
|
| | | $ | 7.9 | | | | | $ | 29.8 | | | | | $ | (15.2) | | | | | $ | 4.8 | | | | | $ | 13.3 | | |
利息収入と利息収入≡-関連先
|
| | | | (1.7) | | | | | | (1.0) | | | | | | (0.5) | | | | | | (0.6) | | | | | | (0.8) | | |
利息支出と支払利息支払い-関連側
|
| | | | 0.4 | | | | | | 0.6 | | | | | | 1.5 | | | | | | 0.3 | | | | | | 0.2 | | |
所得税引当(福祉)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | | | | | 1.2 | | | | | | 3.3 | | |
減価償却及び償却費用
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | |
償却-無形資産(その他)
|
| | | | — | | | | | | 0.2 | | | | | | 0.6 | | | | | | 0.1 | | | | | | — | | |
EBITDA
|
| | | | 9.2 | | | | | | 37.3 | | | | | | (15.1) | | | | | | 6.1 | | | | | | 16.4 | | |
無形資産減価準備(1)
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | |
訴訟和解費用(2)
|
| | | | — | | | | | | 5.5 | | | | | | — | | | | | | — | | | | | | — | | |
株式売却の会員権益収益
investment(3) |
| | | | — | | | | | | (4.9) | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 25.5 | | | | | $ | 39.2 | | | | | $ | (15.1) | | | | | $ | 6.1 | | | | | $ | 16.4 | | |
| | |
Years ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
Valve Corporation (Steam)
|
| | | $ | 35.3 | | | | | $ | 40.5 | | | | | $ | 22.4 | | | | | $ | 12.7 | | | | | $ | 21.0 | | |
マイクロソフト社
|
| | | | 22.7 | | | | | | 31.6 | | | | | | 27.3 | | | | | | 13.6 | | | | | | 12.6 | | |
ソニーインタラクティブ娯楽有限責任会社
|
| | | | 11.5 | | | | | | 15.3 | | | | | | 9.7 | | | | | | 6.6 | | | | | | 7.5 | | |
ソニーインタラクティブ娯楽ヨーロッパ会社
|
| | | | 9.6 | | | | | | 12.3 | | | | | | 8.0 | | | | | | 2.4 | | | | | | 6.3 | | |
All Other Revenue
|
| | | | 27.6 | | | | | | 25.2 | | | | | | 18.9 | | | | | | 8.2 | | | | | | 11.4 | | |
Total
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | $ | 43.5 | | | | | $ | 58.8 | | |
| | |
Years Ended December 31,
|
| |
% of Changes
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2021 vs. 2020
|
| |
2020 vs. 2019
|
| |||||||||||||||
| | |
($ in millions)
|
| |
(in %)
|
| ||||||||||||||||||||||||
Revenues, net
|
| | | $ | 106.7 | | | | | $ | 124.9 | | | | | $ | 86.3 | | | | | | (14.6) | | | | | | 44.7 | | |
Cost of revenues
|
| | | | 63.7 | | | | | | 67.3 | | | | | | 78.1 | | | | | | (5.3) | | | | | | (13.8) | | |
Gross profit
|
| | | | 43.0 | | | | | | 57.6 | | | | | | 8.2 | | | | | | (25.3) | | | | | | 602.4 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 16.4 | | | | | | 22.9 | | | | | | 20.3 | | | | | | (28.4) | | | | | | 12.8 | | |
研究開発
|
| | | | 0.8 | | | | | | 1.4 | | | | | | 2.0 | | | | | | (42.9) | | | | | | (30.0) | | |
広告とマーケティング
|
| | | | 0.3 | | | | | | 1.1 | | | | | | 0.7 | | | | | | (72.7) | | | | | | 57.1 | | |
| | |
Years Ended December 31,
|
| |
% of Changes
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2021 vs. 2020
|
| |
2020 vs. 2019
|
| |||||||||||||||
| | |
($ in millions)
|
| |
(in %)
|
| ||||||||||||||||||||||||
減価償却及び償却
|
| | | | 0.8 | | | | | | 0.9 | | | | | | 1.0 | | | | | | (11.1) | | | | | | (10.0) | | |
固定資産処分損失
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | |
無形資産減価準備
|
| | | | 16.3 | | | | | | 1.3 | | | | | | — | | | | | | 1,153.8 | | | | | | — | | |
総運営費用
|
| | | | 34.7 | | | | | | 27.7 | | | | | | 23.9 | | | | | | 25.3 | | | | | | 15.9 | | |
運営収入(損失)
|
| | | $ | 8.3 | | | | | $ | 30.0 | | | | | $ | (15.7) | | | | | | (72.3) | | | | | | 291.1 | | |
|
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
ソフトウェアライセンス使用料
|
| | | $ | 21.4 | | | | | $ | 25.5 | | | | | $ | 24.2 | | |
ライセンスコストとライセンス権の償却
|
| | | | 33.3 | | | | | | 31.7 | | | | | | 44.2 | | |
Merchant fee
|
| | | | 3.8 | | | | | | 4.2 | | | | | | 4.7 | | |
Engine fee
|
| | | | 3.1 | | | | | | 3.9 | | | | | | 2.4 | | |
インターネット、サーバ、データセンター
|
| | | | 2.1 | | | | | | 2.0 | | | | | | 2.5 | | |
Total
|
| | | $ | 63.7 | | | | | $ | 67.3 | | | | | $ | 78.0 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Interest income
|
| | | $ | 0.1 | | | | | $ | 0.1 | | | | | $ | 0.1 | | |
利息収入≡-関係者
|
| | | | 1.6 | | | | | | 1.0 | | | | | | 0.5 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Interest expense
|
| | | | (0.4) | | | | | | (0.6) | | | | | | (1.5) | | |
利息支出≡-関連先
|
| | | | — | | | | | | — | | | | | | (0.1) | | |
Other income
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | |
株式売却投資会員権益収益
|
| | | | — | | | | | | 4.9 | | | | | | — | | |
未合併実体収益(損失)権益
|
| | | | (0.3) | | | | | | 0.7 | | | | | | (1.1) | | |
所得税引当(福祉)
|
| | | | 1.8 | | | | | | 6.8 | | | | | | (2.5) | | |
| | |
Six months ended June 30,
|
| |
% of Changes
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2022 vs. 2021
|
| |||||||||
| | |
(in millions)
|
| | ||||||||||||||
Revenues, net
|
| | | $ | 43.5 | | | | | $ | 58.8 | | | | | | (26.0)% | | |
Cost of revenues
|
| | | | 26.3 | | | | | | 32.9 | | | | | | (20.1) | | |
Gross profit
|
| | | | 17.2 | | | | | | 25.9 | | | | | | (33.6) | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 10.7 | | | | | | 9.1 | | | | | | 17.6 | | |
| | |
Six months ended June 30,
|
| |
% of Changes
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2022 vs. 2021
|
| |||||||||
| | |
(in millions)
|
| | ||||||||||||||
研究開発
|
| | | | 0.4 | | | | | | 0.4 | | | | | | — | | |
広告とマーケティング
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 300.0 | | |
減価償却及び償却
|
| | | | 0.3 | | | | | | 0.4 | | | | | | (25.0) | | |
総運営費用
|
| | | | 11.8 | | | | | | 10.0 | | | | | | 18.0 | | |
Income from operations
|
| | | $ | 5.4 | | | | | $ | 15.9 | | | | | | (66.0)% | | |
|
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in millions)
|
| |||||||||
ソフトウェア許可使用料゚-関連側
|
| | | $ | 9.9 | | | | | $ | 12.1 | | |
ライセンスと償却-関連する側
|
| | | | 12.7 | | | | | | 15.8 | | |
ライセンスと販売
|
| | | | 0.2 | | | | | | 0.2 | | |
Game localization
|
| | | | — | | | | | | — | | |
Merchant fees
|
| | | | 1.3 | | | | | | 2.0 | | |
Engine fees
|
| | | | 1.2 | | | | | | 1.9 | | |
インターネット、サーバ、データセンター
|
| | | | 1.0 | | | | | | 0.9 | | |
Total
|
| | | $ | 26.3 | | | | | $ | 32.9 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(in millions)
|
| |||||||||
Interest income
|
| | | $ | — | | | | | $ | — | | |
利息収入≡-関係者
|
| | | | 0.6 | | | | | | 0.7 | | |
Interest expense
|
| | | | (0.3) | | | | | | (0.2) | | |
Other income
|
| | | | 0.3 | | | | | | 0.5 | | |
未合併エンティティの権益(損失)
|
| | | | — | | | | | | (0.3) | | |
Income tax provision
|
| | | | 1.2 | | | | | | 3.3 | | |
| | |
までの3ヶ月
|
| | | | | | | |
までの3ヶ月
|
| | | | | | | |
For the Three
Months Ended |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
FY 2020
|
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
FY 2021
|
| |
March 31,
2022 |
| |
June 30,
2022 |
| ||||||||||||||||||||||||||||||||||||
| | |
($ rounded to millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues, net
|
| | | $ | 36.0 | | | | | $ | 39.2 | | | | | $ | 23.3 | | | | | $ | 26.4 | | | | | $ | 124.9 | | | | | $ | 27.6 | | | | | $ | 31.2 | | | | | $ | 24.4 | | | | | $ | 23.5 | | | | | $ | 106.7 | | | | | $ | 28.1 | | | | | $ | 15.5 | | |
Cost of revenues
|
| | | | 18.2 | | | | | | 18.8 | | | | | | 14.6 | | | | | | 15.7 | | | | | | 67.3 | | | | | | 15.7 | | | | | | 17.1 | | | | | | 15.5 | | | | | | 15.4 | | | | | | 63.7 | | | | | | 14.9 | | | | | | 11.4 | | |
Gross profit
|
| | | | 17.8 | | | | | | 20.4 | | | | | | 8.7 | | | | | | 10.7 | | | | | | 57.6 | | | | | | 11.9 | | | | | | 14.1 | | | | | | 8.9 | | | | | | 8.1 | | | | | | 43.0 | | | | | | 13.2 | | | | | | 4.1 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
一般と行政
|
| | | | 4.2 | | | | | | 4.2 | | | | | | 4.1 | | | | | | 10.3 | | | | | | 22.8 | | | | | | 4.5 | | | | | | 4.6 | | | | | | 4.0 | | | | | | 3.3 | | | | | | 16.4 | | | | | | 5.6 | | | | | | 5.1 | | |
研究開発
|
| | | | 0.5 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 1.4 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.8 | | | | | | 0.2 | | | | | | 0.2 | | |
広告とマーケティング
|
| | | | — | | | | | | 0.4 | | | | | | 0.1 | | | | | | 0.6 | | | | | | 1.1 | | | | | | — | | | | | | 0.1 | | | | | | 0.2 | | | | | | — | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.2 | | |
減価償却及び償却
|
| | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.9 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.8 | | | | | | 0.2 | | | | | | 0.1 | | |
固定資産処分損失
|
| | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | |
無形資産減価準備
|
| | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.3 | | | | | | 16.3 | | | | | | — | | | | | | — | | |
総運営費用
|
| | | | 6.3 | | | | | | 5.2 | | | | | | 4.7 | | | | | | 11.4 | | | | | | 27.6 | | | | | | 4.8 | | | | | | 5.1 | | | | | | 4.6 | | | | | | 20.2 | | | | | | 34.7 | | | | | | 6.2 | | | | | | 5.6 | | |
運営収入(損失)
|
| | | | 11.5 | | | | | | 15.2 | | | | | | 4.0 | | | | | | (0.7) | | | | | | 30.0 | | | | | | 7.1 | | | | | | 9.0 | | | | | | 4.3 | | | | | | (12.1) | | | | | | 8.3 | | | | | | 7.0 | | | | | | (1.5) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Interest income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | — | | |
利息収入≡-関係者
|
| | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 0.4 | | | | | | 0.5 | | | | | | 0.4 | | | | | | 1.6 | | | | | | 0.5 | | | | | | 0.1 | | |
Interest expense
|
| | | | (0.2) | | | | | | (0.1) | | | | | | (0.2) | | | | | | (0.1) | | | | | | (0.6) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.4) | | | | | | (0.2) | | | | | | (0.2) | | |
利息支出≡-関連先
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.5 | | | | | | 0.5 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.5 | | | | | | — | | | | | | 0.3 | | |
会員権益の売却益
equity investment |
| | | | — | | | | | | — | | | | | | — | | | | | | 4.9 | | | | | | 4.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
外貨取引損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | |
未合併実体収益(損失)権益
|
| | | | (0.3) | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.5 | | | | | | 0.7 | | | | | | — | | | | | | (0.3) | | | | | | — | | | | | | — | | | | | | (0.3) | | | | | | — | | | | | | — | | |
その他の収入(費用)合計,純額
|
| | | | (0.3) | | | | | | 0.3 | | | | | | 0.4 | | | | | | 6.2 | | | | | | 6.6 | | | | | | 0.5 | | | | | | — | | | | | | 0.4 | | | | | | 0.5 | | | | | | 1.4 | | | | | | 0.3 | | | | | | 0.2 | | |
所得税控除(利益)前の収入(損失)
|
| | | | 11.2 | | | | | | 15.5 | | | | | | 4.4 | | | | | | 5.5 | | | | | | 36.6 | | | | | | 7.6 | | | | | | 9.0 | | | | | | 4.7 | | | | | | (11.6) | | | | | | 9.7 | | | | | | 7.3 | | | | | | (1.3) | | |
所得税引当(福祉
from) |
| | | | 0.8 | | | | | | 3.1 | | | | | | 1.0 | | | | | | 1.9 | | | | | | 6.8 | | | | | | 1.6 | | | | | | 1.7 | | | | | | 0.9 | | | | | | (2.4) | | | | | | 1.8 | | | | | | 1.5 | | | | | | (0.3) | | |
Net income (loss)
|
| | | | 10.4 | | | | | | 12.4 | | | | | | 3.4 | | | | | | 3.6 | | | | | | 29.8 | | | | | | 6.0 | | | | | | 7.3 | | | | | | 3.8 | | | | | | (9.2) | | | | | | 7.9 | | | | | | 5.8 | | | | | | (1.0) | | |
は非持株の純損失に起因する
interests |
| | | | (0.3) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.9) | | | | | | (0.2) | | | | | | (0.2) | | | | | | (0.1) | | | | | | (0.1) | | | | | | (0.6) | | | | | | — | | | | | | 0.1 | | |
はSnailの純収益(損失)
によるものである
Games USA, Inc. |
| | | | 10.7 | | | | | | 12.6 | | | | | | 3.6 | | | | | | 3.8 | | | | | | 30.7 | | | | | | 6.2 | | | | | | 7.5 | | | | | | 3.9 | | | | | | (9.1) | | | | | | 8.5 | | | | | | 5.8 | | | | | | (1.1) | | |
全面損益表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
その他総合収益(損失)
|
| | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | (0.1) | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | (0.5) | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | |
その他総合収益(損失)合計
|
| | | $ | 10.7 | | | | | $ | 12.5 | | | | | $ | 3.6 | | | | | $ | 3.8 | | | | | $ | 30.6 | | | | | $ | 6.2 | | | | | $ | 7.5 | | | | | $ | 4.3 | | | | | $ | (9.6) | | | | | $ | 8.4 | | | | | $ | 5.7 | | | | | $ | (1.1) | | |
| | |
Years ended December 31,
|
| |
Six months ended
June 30, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2022
|
| |
2021
|
| |||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||
経営活動が提供する現金純額
|
| | | $ | 15.8 | | | | | $ | 48.5 | | | | | $ | 55.2 | | | | | $ | 3.4 | | | | | $ | 19.8 | | |
投資活動によって提供される純現金
|
| | | | (35.8) | | | | | | (18.1) | | | | | | (32.0) | | | | | | 1.5 | | | | | | (20.6) | | |
融資活動提供(使用)の現金純額
|
| | | | 2.6 | | | | | | (7.6) | | | | | | (30.0) | | | | | | (0.4) | | | | | | 2.7 | | |
現金と現金等価物に対する通貨換算の影響
|
| | | | 0.1 | | | | | | (0.1) | | | | | | (0.1) | | | | | | — | | | | | | (0.3) | | |
現金および現金等価物と制限的現金および現金等価物の純増加(マイナス)
|
| | | $ | (17.3) | | | | | $ | 22.7 | | | | | $ | (6.9) | | | | | $ | 4.5 | | | | | $ | 1.6 | | |
| | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
経営的リース義務
|
| | | $ | 6.6 | | | | | $ | 1.9 | | | | | $ | 4.7 | | | | | $ | — | | | | | $ | — | | |
Debt
|
| | | $ | 12.0(1) | | | | | $ | 0.1 | | | | | $ | 9.2 | | | | | $ | 0.2 | | | | | $ | 2.5 | | |
請求訴訟費用
|
| | | $ | 1.3 | | | | | $ | 1.3 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Name
|
| |
Age
|
| |
Position
|
|
実行主任 | | | | | | ||
Jim S. Tsai(2)(3)
|
| |
63
|
| | CEO兼取締役 | |
Heidy Chow(1)
|
| |
44
|
| | 首席財務官兼取締役 | |
Peter Kang(3)
|
| |
41
|
| | 首席運営官兼取締役 | |
非従業員取締役 | | | | | | ||
Hai Shi
|
| |
49
|
| | 取締役会の創始者兼会長 | |
Ying Zhou(2)
|
| |
48
|
| | Director | |
Sandra Pundmann(1)(3)
|
| |
63
|
| | Director Nominee | |
Neil Foster(1)(2)
|
| |
60
|
| | Director Nominee | |
Name
|
| |
Principal Position(1)
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Changes in
Pension Value and Non qualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||||||||
Hai Shi
|
| | Founder, Chairman | | | | | 2021 | | | | | | 375,231 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,224 | | | | | | 397,455 | | |
Heidy K. Chow
|
| |
首席財務官
|
| | | | 2021 | | | | | | 380,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,537 | | | | | | 387,537 | | |
Jim Tsai
|
| |
CEO
|
| | | | 2021 | | | | | | 374,423 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,933 | | | | | | 382,356 | | |
Peter Kang
|
| |
首席運営官
|
| | | | 2021 | | | | | | 252,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,657 | | | | | | 275,157 | | |
Stockholders
|
| |
Shares of Common Stock
要約前の実益すべて |
| |
% of Total
Voting Power Before Offering |
| |
Shares of Common Stock
カプセル後実益は(1) を持つ |
| |
% of Total
Voting Power After Offering |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
オリーブ木グローバル発展有限公司(2)
|
| | | | — | | | | | | — | | | | | | 24,103,590 | | | | | | 83.8% | | | | | | 82.1% | | | | | | — | | | | | | — | | | | | | 24,103,590 | | | | | | 83.8% | | | | | | 81.2% | | |
紫晶富発展有限公司(3)
|
| | | | — | | | | | | — | | | | | | 4,644,990 | | | | | | 16.2% | | | | | | 15.8% | | | | | | — | | | | | | — | | | | | | 4,644,990 | | | | | | 16.2% | | | | | | 15.7% | | |
Hua Yuan International
Limited(4) |
| | | | 3,189,480 | | | | | | 51.0% | | | | | | — | | | | | | — | | | | | | 1.1% | | | | | | 3,189,480 | | | | | | 34.5% | | | | | | — | | | | | | — | | | | | | 1.1% | | |
千栄資本有限会社(5)
|
| | | | 1,840,090 | | | | | | 29.4% | | | | | | — | | | | | | — | | | | | | * | | | | | | 1,840,090 | | | | | | 19.9% | | | | | | — | | | | | | — | | | | | | * | | |
古玉(東)ホールディングス有限公司(6)
|
| | | | 843,360 | | | | | | 13.5% | | | | | | — | | | | | | — | | | | | | * | | | | | | 843,360 | | | | | | 9.1% | | | | | | — | | | | | | — | | | | | | * | | |
フィッシャー発展有限会社(7)
|
| | | | 378,490 | | | | | | 6.1% | | | | | | — | | | | | | — | | | | | | * | | | | | | 378,490 | | | | | | 4.1% | | | | | | — | | | | | | — | | | | | | * | | |
役員と任命された役員
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hai Shi(8)
|
| | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 97.9% | | | | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 96.9% | | |
Jim S. Tsai
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Heidy Chow
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter Kang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ying Zhou(8)
|
| | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 97.9% | | | | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 96.9% | | |
Sandra Pundmann
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Neil Foster
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
全役員と上級管理職(7人)
|
| | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 97.9% | | | | | | — | | | | | | — | | | | | | 28,748,580 | | | | | | 100.0% | | | | | | 96.9% | | |
Underwriter
|
| |
Number
of Shares |
| |||
US Tiger Securities, Inc.
|
| | | | | | |
基準投資部門EF Hutton,LLC
|
| | | | | | |
Total
|
| | | | 3,000,000 | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
保証割引
|
| | | $ | | | | | $ | | | | | $ | | | |||
費用が差し引かれていない収益は私たちに
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
独立公認会計士事務所報告(BDO USA,LLP,Costa Mesa,California PCAOB ID番号243)
|
| | | | F-2 | | |
2021年12月31日現在と2020年12月31日までの連結財務諸表および2021年12月31日までの3年度の毎年の連結財務諸表
|
| | | | | | |
合併貸借対照表
|
| | | | F-4 | | |
連結経営報告書と全面収益(損失)
|
| | | | F-5 | | |
統合権益レポート
|
| | | | F-6 | | |
キャッシュフロー表統合レポート
|
| | | | F-7 | | |
連結財務諸表付記
|
| | | | F-8 | | |
| | |
Page
|
| |||
2022年6月30日と2021年12月31日までの簡明な連結財務諸表および
2022年6月30日と2021年6月30日までの3ヶ月と6ヶ月 |
| | | | | | |
簡明合併貸借対照表(監査されていない)
|
| | | | F-32 | | |
簡明合併経営報告書と全面収益(損失)(監査されていない)
|
| | | | F-33 | | |
簡明合併権益報告書(監査されていない)
|
| | | | F-34 | | |
キャッシュフロー表簡明連結報告書(監査されていない)
|
| | | | F-35 | | |
簡明合併財務諸表付記(監査なし)
|
| | | | F-37 | | |
December 31,
|
| |
2021
|
| |
2020
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 10,164,338 | | | | | $ | 27,587,970 | | |
売掛金は、不良債権準備後の純額を差し引いてそれぞれ31,525ドルと31,525ドルです。
|
| | | | 12,244,785 | | | | | | 12,938,797 | | |
売掛金簿-関連先
|
| | | | 8,435,823 | | | | | | 9,718,484 | | |
受取ローンと利息-関連先
|
| | | | 203,408 | | | | | | — | | |
前払い費用-関連側
|
| | | | 3,145,000 | | | | | | 4,125,000 | | |
前払い費用と他の流動資産
|
| | | | 11,017,007 | | | | | | 6,881,596 | | |
Total current assets
|
| | | | 45,210,361 | | | | | | 61,251,847 | | |
制限された現金と現金等価物
|
| | | | 6,389,777 | | | | | | 6,314,737 | | |
財産、工場と設備、純額
|
| | | | 5,678,701 | | | | | | 6,638,943 | | |
Net≡-ΣLicense≡-≡関連側無形資産
|
| | | | 8,787,976 | | | | | | 34,768,496 | | |
Intangible assets, net – license
|
| | | | 250,000 | | | | | | 850,000 | | |
Intangible assets, net – other
|
| | | | 277,148 | | | | | | 284,187 | | |
Deferred income taxes
|
| | | | 8,191,051 | | | | | | 5,031,258 | | |
その他非流動資産
|
| | | | 199,919 | | | | | | 2,009,576 | | |
経営的リース使用権資産、純額
|
| | | | 5,100,912 | | | | | | 6,466,750 | | |
Total assets(1)
|
| | | $ | 80,085,845 | | | | | $ | 123,615,794 | | |
負債、非持株権益と持分 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 3,871,510 | | | | | $ | 5,415,503 | | |
親会社の売掛金
|
| | | | 23,733,572 | | | | | | 23,826,520 | | |
課税費用とその他の負債
|
| | | | 2,975,475 | | | | | | 5,690,459 | | |
Loan payable – related parties
|
| | | | 400,000 | | | | | | 400,000 | | |
支払利息-Σ関連側
|
| | | | 528,439 | | | | | | 520,439 | | |
Revolving loan
|
| | | | 9,000,000 | | | | | | 2,500,000 | | |
支払手形の当期部分
|
| | | | 216,329 | | | | | | 189,808 | | |
繰延収入の現在部分
|
| | | | 11,005,517 | | | | | | 18,407,746 | | |
長期債務の現在部分
|
| | | | 77,348 | | | | | | 6,808,326 | | |
レンタル負債の当期部分
を経営する
|
| | | | 1,688,965 | | | | | | 1,548,734 | | |
流動負債総額
|
| | | | 53,497,155 | | | | | | 65,307,535 | | |
Accrued expenses
|
| | | | — | | | | | | 1,337,162 | | |
長期支払手形、当期分
を差し引く
|
| | | | — | | | | | | 445,002 | | |
繰延収入、当期分
を差し引く
|
| | | | 9,275,417 | | | | | | 16,121,589 | | |
長期債務、当期分を差し引いた純額
|
| | | | 2,885,434 | | | | | | — | | |
経営性賃貸負債、当期分
を差し引く
|
| | | | 4,375,786 | | | | | | 6,064,750 | | |
Total liabilities
|
| | | | 70,033,792 | | | | | | 89,276,038 | | |
支払いの引き受けと、または事項 | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
普通株、額面0.01ドル、許可1,000,000株、発行済み株式500,000株
|
| | | | 5,000 | | | | | | 5,000 | | |
新規実収資本
|
| | | | 94,159,167 | | | | | | 94,159,167 | | |
株主は-受取ローンが満期になる
|
| | | | (91,388,176) | | | | | | (60,744,134) | | |
株主の受取利息
|
| | | | (2,965,346) | | | | | | (1,442,197) | | |
他の総合損失を累積
|
| | | | (266,557) | | | | | | (197,174) | | |
Retained earnings
|
| | | | 16,045,231 | | | | | | 7,576,835 | | |
Total Snail Games USA Inc.持分
|
| | | | 15,589,319 | | | | | | 39,357,497 | | |
非持株権益
|
| | | | (5,537,266) | | | | | | (5,017,741) | | |
Total equity
|
| | | | 10,052,053 | | | | | | 34,339,756 | | |
総負債、非持株権益と資本
|
| | | $ | 80,085,845 | | | | | $ | 123,615,794 | | |
Years Ended December 31,
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenues, net
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
Cost of revenues
|
| | | | 63,686,242 | | | | | | 67,303,679 | | | | | | 78,139,792 | | |
Gross profit
|
| | | | 43,047,907 | | | | | | 57,640,828 | | | | | | 8,167,965 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 16,396,958 | | | | | | 22,875,058 | | | | | | 20,302,331 | | |
研究開発
|
| | | | 834,818 | | | | | | 1,375,264 | | | | | | 1,950,114 | | |
広告とマーケティング
|
| | | | 275,370 | | | | | | 1,142,848 | | | | | | 657,301 | | |
減価償却及び償却
|
| | | | 798,813 | | | | | | 904,647 | | | | | | 973,043 | | |
固定資産処分損失
|
| | | | 117,316 | | | | | | 121,638 | | | | | | — | | |
無形資産減価準備
|
| | | | 16,325,000 | | | | | | 1,269,000 | | | | | | — | | |
総運営費用
|
| | | | 34,748,275 | | | | | | 27,688,455 | | | | | | 23,882,789 | | |
運営収入(損失)
|
| | | | 8,299,632 | | | | | | 29,952,373 | | | | | | (15,714,824) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 85,276 | | | | | | 71,288 | | | | | | 93,913 | | |
利息収入≡-関係者
|
| | | | 1,595,372 | | | | | | 935,532 | | | | | | 454,841 | | |
Interest expense
|
| | | | (415,793) | | | | | | (559,175) | | | | | | (1,471,134) | | |
利息支出≡-関連先
|
| | | | (8,000) | | | | | | (8,000) | | | | | | (56,323) | | |
Other income
|
| | | | 493,687 | | | | | | 540,884 | | | | | | 43,055 | | |
株式売却投資会員権益収益
|
| | | | — | | | | | | 4,903,502 | | | | | | — | | |
外貨取引損益
|
| | | | (41,579) | | | | | | 24,634 | | | | | | — | | |
未合併実体収益(損失)権益
|
| | | | (314,515) | | | | | | 699,434 | | | | | | (1,064,315) | | |
Total other income (loss), net
|
| | | | 1,394,448 | | | | | | 6,608,099 | | | | | | (1,999,963) | | |
所得税控除(利益)前の収入(損失)
|
| | | | 9,694,080 | | | | | | 36,560,472 | | | | | | (17,714,787) | | |
所得税引当(利益)
|
| | | | 1,784,549 | | | | | | 6,806,747 | | | | | | (2,497,759) | | |
Net income (loss)
|
| | | | 7,909,531 | | | | | | 29,753,725 | | | | | | (15,217,028) | | |
非持株権益は純損失を占めるべきである
|
| | | | (558,865) | | | | | | (933,130) | | | | | | (1,272,097) | | |
アメリカカタツムリゲーム会社の純収益(赤字)
|
| | | | 8,468,396 | | | | | | 30,686,855 | | | | | | (13,944,931) | | |
全面損益表: | | | | | | | | | | | | | | | | | | | |
その他全面赤字
|
| | | | (69,383) | | | | | | (97,337) | | | | | | (70,711) | | |
その他総合収益(損失)合計
|
| | | $ | 8,399,013 | | | | | $ | 30,589,518 | | | | | $ | (14,015,642) | | |
| | |
Common Stock
|
| |
Additional
Paid-In- Capital |
| |
Due from
Shareholder Loan and Interest Receivable |
| |
Accumulated
Other Comprehensive Loss |
| |
Retained
Earnings |
| |
Snail Games
USA, Inc. Equity |
| |
Non
controlling Interest |
| |
Total Equity
|
| ||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2019
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (9,090,625) | | | | | $ | (29,126) | | | | | $ | (9,165,089) | | | | | $ | 75,879,327 | | | | | $ | (2,812,514) | | | | | $ | 73,066,813 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (27,052,267) | | | | | | — | | | | | | — | | | | | | (27,052,267) | | | | | | — | | | | | | (27,052,267) | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (70,711) | | | | | | — | | | | | | (70,711) | | | | | | — | | | | | | (70,711) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,944,931) | | | | | | (13,944,931) | | | | | | (1,272,097) | | | | | | (15,217,028) | | |
Balance at December 31, 2019
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (36,142,892) | | | | | | (99,837) | | | | | | (23,110,020) | | | | | | 34,811,418 | | | | | | (4,084,611) | | | | | | 30,726,807 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (26,043,439) | | | | | | — | | | | | | — | | | | | | (26,043,439) | | | | | | — | | | | | | (26,043,439) | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (97,337) | | | | | | — | | | | | | (97,337) | | | | | | — | | | | | | (97,337) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,686,855 | | | | | | 30,686,855 | | | | | | (933,130) | | | | | | 29,753,725 | | |
Balance at December 31, 2020
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (62,186,331) | | | | | | (197,174) | | | | | | 7,576,835 | | | | | | 39,357,497 | | | | | | (5,017,741) | | | | | | 34,339,756 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (32,167,191) | | | | | | — | | | | | | — | | | | | | (32,167,191) | | | | | | — | | | | | | (32,167,191) | | |
子会社解散
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,340 | | | | | | 39,340 | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,383) | | | | | | — | | | | | | (69,383) | | | | | | — | | | | | | (69,383) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,468,396 | | | | | | 8,468,396 | | | | | | (558,865) | | | | | | 7,909,531 | | |
Balance at December 31, 2021
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (94,353,522) | | | | | $ | (266,557) | | | | | $ | 16,045,231 | | | | | $ | 15,589,319 | | | | | $ | (5,537,266) | | | | | $ | 10,052,053 | | |
Years Ended December 31,
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 7,909,531 | | | | | $ | 29,753,725 | | | | | $ | (15,217,028) | | |
純収益(損失)と経営活動が提供する現金純額を調整する:
|
| | | | | | | | | | | | | | | | | | |
償却-無形資産保護-許可証
|
| | | | 600,000 | | | | | | 600,000 | | | | | | 600,000 | | |
償却-無形資産VI-ライセンス、関連側
|
| | | | 14,655,520 | | | | | | 13,005,081 | | | | | | 43,042,303 | | |
償却-無形資産-その他
|
| | | | 7,039 | | | | | | 159,158 | | | | | | 581,280 | | |
減価償却と償却-財産と設備
|
| | | | 798,813 | | | | | | 904,647 | | | | | | 973,043 | | |
償却-ローン発行コスト
|
| | | | 22,951 | | | | | | 26,020 | | | | | | — | | |
賃金保障計画ローン減免収益
|
| | | | (392,200) | | | | | | (144,000) | | | | | | — | | |
固定資産処分損失
|
| | | | 117,316 | | | | | | 121,638 | | | | | | — | | |
減価された無形資産の減価または損失
を処分する
|
| | | | 16,325,000 | | | | | | 1,269,000 | | | | | | — | | |
未合併エンティティの権益(収益)損失
|
| | | | — | | | | | | (699,434) | | | | | | 1,064,315 | | |
会員権益売却益
|
| | | | — | | | | | | (4,903,502) | | | | | | — | | |
株主ローン利息収入
|
| | | | (1,523,149) | | | | | | (935,532) | | | | | | (453,469) | | |
Deferred taxes
|
| | | | (3,159,791) | | | | | | (957,525) | | | | | | (2,508,621) | | |
子会社非持株権益減少-解散
|
| | | | 39,340 | | | | | | — | | | | | | — | | |
資産と負債変動: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 693,981 | | | | | | (1,574,498) | | | | | | 17,574,608 | | |
売掛金簿-関連先
|
| | | | 1,256,970 | | | | | | 2,695,911 | | | | | | (9,608,632) | | |
前払い費用-関連側
|
| | | | 980,000 | | | | | | (4,125,000) | | | | | | — | | |
Prepaid expenses
|
| | | | (4,167,621) | | | | | | (1,684,764) | | | | | | 1,264,609 | | |
その他非流動資産
|
| | | | 1,785,730 | | | | | | (318,834) | | | | | | (12,041) | | |
Accounts payable
|
| | | | (1,538,468) | | | | | | 2,036,311 | | | | | | (2,844,333) | | |
親会社の売掛金に対応-関連先の帳簿
|
| | | | (92,948) | | | | | | 100,094 | | | | | | 898,446 | | |
Accrued expenses
|
| | | | (4,045,216) | | | | | | 6,120,688 | | | | | | 447,390 | | |
支払利息-Σ関連側
|
| | | | 8,000 | | | | | | 8,022 | | | | | | (85,154) | | |
Lease liabilities
|
| | | | (182,895) | | | | | | (119,933) | | | | | | (45,176) | | |
Deferred revenue
|
| | | | (14,248,401) | | | | | | 7,156,443 | | | | | | 19,539,149 | | |
経営活動が提供する現金純額
|
| | | | 15,849,502 | | | | | | 48,493,716 | | | | | | 55,210,689 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | | | | | | | |
受取ローンと利息-関連先
|
| | | | (203,408) | | | | | | — | | | | | | — | | |
関連側に提供する融資
|
| | | | (30,644,042) | | | | | | (25,107,907) | | | | | | (26,598,798) | | |
会員権益を売却して得られる収益
|
| | | | — | | | | | | 7,000,000 | | | | | | — | | |
無形資産の買収-その他
|
| | | | — | | | | | | (2,500) | | | | | | (120,531) | | |
許可権獲得-関係者
|
| | | | (5,000,000) | | | | | | — | | | | | | (5,000,000) | | |
不動産と設備を購入する
|
| | | | — | | | | | | (30,322) | | | | | | (265,562) | | |
投資活動で使用する純現金
|
| | | | (35,847,450) | | | | | | (18,140,729) | | | | | | (31,984,891) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | | | | | | | |
長期債務の返済
|
| | | | (6,845,545) | | | | | | (5,391,671) | | | | | | (24,850,003) | | |
クレジット限度額返済
|
| | | | — | | | | | | (4,950,000) | | | | | | — | | |
長期債務借金
|
| | | | 3,000,000 | | | | | | 5,000,000 | | | | | | 550,000 | | |
関連側の借金返済に対応
|
| | | | — | | | | | | — | | | | | | (7,000,000) | | |
関連側借金
|
| | | | — | | | | | | — | | | | | | 1,300,000 | | |
賃金保障計画借款と経済傷害災害ローン
|
| | | | (26,281) | | | | | | 778,810 | | | | | | — | | |
循環ローンの借金(返済)
|
| | | | 6,500,000 | | | | | | (3,000,000) | | | | | | — | | |
融資活動提供(使用)の現金純額
|
| | | | 2,628,174 | | | | | | (7,562,861) | | | | | | (30,000,003) | | |
現金と現金等価物に対する通貨換算の影響
|
| | | | 21,182 | | | | | | (108,915) | | | | | | (84,895) | | |
現金と現金等価物の純(マイナス)増加、制限された現金と現金等価物
|
| | | | (17,348,592) | | | | | | 22,681,211 | | | | | | (6,859,100) | | |
年初の現金と現金等価物、および制限された現金と現金等価物--゚
|
| | | | 33,902,707 | | | | | | 11,221,496 | | | | | | 18,080,596 | | |
現金と現金等価物、および制限された現金と現金等価物-年末
|
| | | $ | 16,554,115 | | | | | $ | 33,902,707 | | | | | $ | 11,221,496 | | |
キャッシュフロー情報補足開示 | | | | | | | | | | | | | | | | | | | |
今年度支払った現金: | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | $ | 405,251 | | | | | $ | 534,351 | | | | | $ | 1,562,950 | | |
Income taxes
|
| | | $ | 6,577,000 | | | | | $ | 9,400,000 | | | | | $ | 1,624,453 | | |
今年度内の非現金取引: | | | | | | | | | | | | | | | | | | | |
会員権益の受取手形
の販売
|
| | | $ | — | | | | | $ | 1,500,000 | | | | | $ | — | | |
Subsidiary Name
|
| |
Equity% Owned
|
| |||
カタツムリ革新研究院
|
| | | | 70% | | |
Frostkeep Studios, Inc.
|
| | | | 100% | | |
Eminence Corp
|
| | | | 100% | | |
Wandering Wizard, LLC
|
| | | | 100% | | |
ロバ友有限責任会社
|
| | | | 99% | | |
Interactive Films, LLC
|
| | | | 100% | | |
プロジェクトAWK制作有限責任会社
|
| | | | 100% | | |
BTBX.io, LLC
|
| | | | 70% | | |
Elephant Snail, LLC (through April 15, 2021)
|
| | | | 51% | | |
| | |
December 31, 2020
|
| |||
Assets: | | | | | | | |
Cash
|
| | | $ | 144,451 | | |
Prepaid expense
|
| | | | 1,100 | | |
その他非流動資産
|
| | | | 274,163 | | |
Total assets
|
| | | $ | 419,714 | | |
Liabilities | | | | | | | |
カタツムリゲーム会社間ローン
|
| | | $ | 500,000 | | |
Total liabilities
|
| | | $ | 500,000 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
ソフトウェア許可使用料゚-関連側
|
| | | $ | 21,451,888 | | | | | $ | 25,456,716 | | | | | $ | 24,229,567 | | |
ライセンスと償却-関連する側
|
| | | | 32,655,520 | | | | | | 31,005,082 | | | | | | 43,042,303 | | |
ライセンスと販売
|
| | | | 600,895 | | | | | | 741,895 | | | | | | 1,164,895 | | |
Game localization
|
| | | | 47,100 | | | | | | 2,520 | | | | | | — | | |
Merchant fee
|
| | | | 3,751,658 | | | | | | 4,147,490 | | | | | | 4,743,550 | | |
Engine fee
|
| | | | 3,107,032 | | | | | | 3,905,013 | | | | | | 2,430,495 | | |
インターネット、サーバ、データセンター
|
| | | | 2,072,149 | | | | | | 2,044,963 | | | | | | 2,528,982 | | |
Total
|
| | | $ | 63,686,242 | | | | | $ | 67,303,679 | | | | | $ | 78,139,792 | | |
Subsidiary Name
|
| |
Equity% Owned
|
| |
Non-Controlling%
|
| ||||||
カタツムリ革新研究院
|
| | | | 70% | | | | | | 30% | | |
BTBX.IO, LLC
|
| | | | 70% | | | | | | 30% | | |
| Buildings | | | 39 years | |
| 建築改善 | | | 7 years | |
| レンタル改善 | | | レンタル期間が短いまたは改善予定寿命が短く、一般的に5~15年 である | |
| コンピュータ装置とソフトウェア | | | 3 to 5 years | |
| 家具と固定装置 | | | 3 years | |
| Auto and trucks | | | 5 years | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
United States
|
| | | $ | 93,826,986 | | | | | $ | 109,123,834 | | | | | $ | 76,574,328 | | |
International
|
| | | | 12,907,163 | | | | | | 15,820,673 | | | | | | 9,733,429 | | |
顧客と契約を結ぶ総収入
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
確認した純収入 | | | | | | | | | | | | | | | | | | | |
Console
|
| | | $ | 47,111,657 | | | | | $ | 60,927,126 | | | | | $ | 46,427,038 | | |
PC
|
| | | | 43,096,994 | | | | | | 46,492,920 | | | | | | 22,658,127 | | |
Mobile
|
| | | | 12,990,321 | | | | | | 14,310,045 | | | | | | 14,230,439 | | |
Other
|
| | | | 3,535,177 | | | | | | 3,214,416 | | | | | | 2,992,153 | | |
顧客と契約を結ぶ総収入
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Digital
|
| | | $ | 90,038,651 | | | | | $ | 107,335,314 | | | | | $ | 69,085,165 | | |
Mobile
|
| | | | 12,990,321 | | | | | | 14,310,046 | | | | | | 14,230,439 | | |
実体小売とその他
|
| | | | 3,705,177 | | | | | | 3,299,147 | | | | | | 2,992,153 | | |
顧客と契約を結ぶ総収入
|
| | | $ | 106,734,149 | | | | | $ | 124,944,507 | | | | | $ | 86,307,757 | | |
| | |
2021
|
| |
2020
|
| ||||||
繰延収入、収入確認開票前の期初残高
|
| | | $ | 34,529,335 | | | | | $ | 27,372,892 | | |
Revenue recognized
|
| | | | (26,478,997) | | | | | | (27,520,639) | | |
Revenue deferred
|
| | | | 12,230,596 | | | | | | 34,677,082 | | |
繰延収入、期末残高
|
| | | | 20,280,934 | | | | | | 34,529,335 | | |
Less: short term portion
|
| | | | (11,005,517) | | | | | | (18,407,746) | | |
繰延収入、長期
|
| | | $ | 9,275,417 | | | | | $ | 16,121,589 | | |
| | |
2021
|
| |
2020
|
| ||||||
現金と現金等価物
|
| | | $ | 10,164,338 | | | | | $ | 27,587,970 | | |
制限された現金と現金等価物
|
| | | | 6,389,777 | | | | | | 6,314,737 | | |
現金と現金等価物、および制限された現金と現金
equivalents |
| | | $ | 16,554,115 | | | | | $ | 33,902,707 | | |
| | |
2021
|
| |
2020
|
| ||||||
売掛金簿-関連先
|
| | | $ | 13,519,409 | | | | | $ | 15,145,401 | | |
売掛金-Σ関連側
|
| | | | (5,083,586) | | | | | | (5,426,917) | | |
売掛金-関連側,純額
|
| | | $ | 8,435,823 | | | | | $ | 9,718,484 | | |
| | |
2021
|
| |
2020
|
| ||||||
前払印税-相関側
|
| | | $ | 3,145,000 | | | | | $ | 4,125,000 | | |
Prepaid income taxes
|
| | | | 8,217,660 | | | | | | 6,456,886 | | |
Other prepaids
|
| | | | 861,332 | | | | | | 27,629 | | |
Other current assets
|
| | | | 1,938,015 | | | | | | 397,081 | | |
| | | | $ | 14,162,007 | | | | | $ | 11,006,596 | | |
| | |
2021
|
| |
2020
|
| ||||||
Building
|
| | | $ | 1,874,049 | | | | | $ | 1,874,049 | | |
Land
|
| | | | 2,700,000 | | | | | | 2,700,000 | | |
建築改善
|
| | | | 1,010,218 | | | | | | 1,010,217 | | |
レンタル改善
|
| | | | 1,537,775 | | | | | | 1,946,958 | | |
Autos and trucks
|
| | | | 267,093 | | | | | | 267,093 | | |
コンピュータ装置とソフトウェア
|
| | | | 1,830,949 | | | | | | 1,871,733 | | |
Furniture and fixtures
|
| | | | 411,801 | | | | | | 411,801 | | |
| | | | | 9,631,885 | | | | | | 10,081,851 | | |
減価償却累計および償却
|
| | | | (3,953,184) | | | | | | (3,442,908) | | |
財産、工場と設備、純額
|
| | | $ | 5,678,701 | | | | | $ | 6,638,943 | | |
| | |
December 31, 2021
|
| | | | |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Impairment Loss
|
| |
Net Book Value
|
| |
Weighted
Average Useful Life |
| ||||||||||||
関連側の許可権
|
| | | $ | 152,990,000 | | | | | $ | (127,877,024) | | | | | $ | (16,325,000) | | | | | $ | 8,787,976 | | | |
3 – 5 years
|
|
License rights
|
| | | $ | 3,000,000 | | | | | $ | (2,750,000) | | | | | $ | — | | | | | $ | 250,000 | | | |
5 years
|
|
Intangible assets – other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 51,784 | | | | | $ | (50,908) | | | | | $ | — | | | | | $ | 876 | | | |
3 years
|
|
Trademark
|
| | | | 10,745 | | | | | | (5,359) | | | | | | — | | | | | | 5,386 | | | |
15 years
|
|
In-progress patent
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
Total
|
| | | $ | 333,415 | | | | | $ | (56,267) | | | | | $ | — | | | | | $ | 277,148 | | | | | |
| | |
December 31, 2020
|
| | | | |||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Impairment Loss
|
| |
Net Book Value
|
| |
Weighted
Average Useful Life |
| ||||||||||||
関連側の許可権
|
| | | $ | 147,990,000 | | | | | $ | (113,221,504) | | | | | $ | — | | | | | $ | 34,768,496 | | | |
3 – 5 years
|
|
License rights
|
| | | $ | 3,000,000 | | | | | $ | (2,150,000) | | | | | $ | — | | | | | $ | 850,000 | | | |
5 years
|
|
Intangible assets – other | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Analytics technology
|
| | | $ | 2,820,000 | | | | | $ | (1,551,000) | | | | | $ | (1,269,000) | | | | | $ | — | | | |
5 years
|
|
Software
|
| | | | 51,784 | | | | | | (44,764) | | | | | | — | | | | | | 7,020 | | | |
3 years
|
|
Trademark
|
| | | | 10,745 | | | | | | (4,464) | | | | | | — | | | | | | 6,281 | | | |
15 years
|
|
In-progress patent
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
Total
|
| | | $ | 3,153,415 | | | | | $ | (1,600,228) | | | | | $ | (1,269,000) | | | | | $ | 284,187 | | | | | |
Years ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | $ | 7,655,690 | | |
2023
|
| | | | 1,384,927 | | |
2024
|
| | | | 804 | | |
2025
|
| | | | 804 | | |
2026
|
| | | | 743 | | |
Thereafter
|
| | | | 272,156 | | |
| | | | $ | 9,315,124 | | |
| | |
2021
|
| |
2020
|
| ||||||
2018年定期券-満期券、年利率は割引プラス
0.125%で、2019年4月から月ごとに利息を払います; までの毎月元金は約317,000ドルである 満期日と満期日のいずれかの未償還残高 (September 2021, as amended) |
| | | $ | — | | | | | $ | 2,849,993 | | |
[br}2020年2月11日本票-゚、当社は関連金融機関と合意しました。利息は“ウォール·ストリート·ジャーナル”の最優遇金利より5%または0.25%高い金利で計算される。利息が満期になったら,月ごとに支払う.このチケットは2024年2月11日に満期になります。
|
| | | | — | | | | | | 3,958,333 | | |
2021年本チケット--2021年6月17日、会社はローンを修正しました
金融機関と元本金額を減らす合意 10年、5年前の年利率3.5%で、そして浮上 “ウォール·ストリート·ジャーナル”の金利は6年から10年まで、ローンは 会社が設立され、2031年6月30日に満期になります |
| | | | 2,962,782 | | | | | | — | | |
Total
|
| | | | 2,962,782 | | | | | | 6,808,326 | | |
Less: current portion
|
| | | | — | | | | | | 6,808,326 | | |
Total long-term debt
|
| | | $ | 2,962,782 | | | | | $ | — | | |
Years ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | $ | 77,348 | | |
2023
|
| | | | 80,137 | | |
2024
|
| | | | 82,748 | | |
2025
|
| | | | 86,013 | | |
2026
|
| | | | 89,115 | | |
Thereafter
|
| | | | 2,547,421 | | |
| | | | $ | 2,962,782 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Operating lease | | | | | |||||||||||||||
Operating lease costs
|
| | | $ | 1,980,873 | | | | | $ | 1,519,725 | | | | | $ | 1,900,089 | | |
Short term lease costs
|
| | | | — | | | | | | 87,724 | | | | | | 120,650 | | |
総運営リースコスト
|
| | | $ | 1,980,873 | | | | | $ | 1,607,449 | | | | | $ | 2,020,739 | | |
| | |
For the years ended December 31,
|
| ||||||
| | |
2021
|
| |
2020
|
| |
2019
|
|
Operating lease | | | | | ||||||
レンタル負債計量の金額を計上して支払った現金
|
| |
$1,445,235
|
| |
$1,855,538
|
| |
$1,945,266
|
|
加重平均残存期間
|
| |
3.7 years
|
| |
5.3 years
|
| |
4.4 years
|
|
加重平均割引率
|
| |
4.92%
|
| |
4.77%
|
| |
4.81%
|
|
Years ending December 31,
|
| |
Future lease
payments |
| |
Imputed
Interest |
| |
Lease
Liabilities |
| |||||||||
| | | | | | | | |
Amount
|
| | | | | | | |||
2022
|
| | | $ | 1,943,034 | | | | | $ | 254,069 | | | | | $ | 1,688,965 | | |
2023
|
| | | | 1,623,042 | | | | | | 177,785 | | | | | | 1,445,257 | | |
2024
|
| | | | 1,610,844 | | | | | | 105,810 | | | | | | 1,505,034 | | |
2025
|
| | | | 1,453,784 | | | | | | 28,290 | | | | | | 1,425,494 | | |
2026
|
| | | | — | | | | | | — | | | | | | —- | | |
将来のレンタル支払い総額
|
| | | $ | 6,630,704 | | | | | $ | 565,954 | | | | | $ | 6,064,750 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
United States
|
| | | $ | 9,476,520 | | | | | $ | 36,106,434 | | | | | $ | (17,832,127) | | |
Foreign
|
| | | | 217,560 | | | | | | 454,038 | | | | | | 117,340 | | |
| | | | $ | 9,694,080 | | | | | $ | 36,560,472 | | | | | $ | (17,714,787) | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 4,975,632 | | | | | $ | 7,377,846 | | | | | $ | 6,062 | | |
U.S. State
|
| | | | (61,333) | | | | | | 264,388 | | | | | | 4,800 | | |
Foreign
|
| | | | 30,041 | | | | | | 122,038 | | | | | | — | | |
当期所得税総額
|
| | | | 4,944,340 | | | | | | 7,764,272 | | | | | | 10,862 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | | (2,988,575) | | | | | | (938,907) | | | | | | (2,402,952) | | |
U.S. State
|
| | | | (174,984) | | | | | | (14,850) | | | | | | (105,669) | | |
Foreign
|
| | | | 3,768 | | | | | | (3,768) | | | | | | — | | |
繰延所得税総額
|
| | | | (3,159,791) | | | | | | (957,525) | | | | | | (2,508,621) | | |
所得税引当(福祉)
|
| | | $ | 1,784,549 | | | | | $ | 6,806,747 | | | | | $ | (2,497,759) | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
連邦法定所得税率
|
| | | | 21.00% | | | | | | 21.00% | | | | | | 21.00% | | |
Valuation allowance
|
| | | | 3.50% | | | | | | 0.59% | | | | | | (6.91)% | | |
純営業損失繰越返金
|
| |
—
|
| | | | (4.78)% | | | |
—
|
| ||||||
州と地方所得税
|
| | | | (2.44)% | | | | | | 0.75% | | | |
—
|
| |||
Other
|
| | | | (3.65)% | | | | | | 1.05% | | | | | | 0.01% | | |
| | | | | 18.41% | | | | | | 18.61% | | | | | | 14.10% | | |
| | |
2021
|
| |
2020
|
| ||||||
繰延税金資産(非流動): | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 5,181,080 | | | | | $ | 4,740,321 | | |
Deferred revenue
|
| | | | 3,959,110 | | | | | | 3,287,009 | | |
研究開発信用
|
| | | | 189,431 | | | | | | 189,431 | | |
Book lease liability (ASC 842)
|
| | | | 1,387,106 | | | | | | 1,807,018 | | |
固定資産と無形資産
|
| | | | 3,856,167 | | | | | | 161,201 | | |
Other
|
| | | | 639,219 | | | | | | 1,772,518 | | |
繰延税金資産総額
|
| | | | 15,212,113 | | | | | | 11,957,498 | | |
繰延納税義務(非流動): | | | | | | | | | | | | | |
固定資産と無形資産
|
| | | | — | | | | | | — | | |
Book ROU assets (ASC 842)
|
| | | | (1,168,823) | | | | | | (1,543,686) | | |
繰延税金負債総額:
|
| | | | (1,168,823) | | | | | | (1,543,686) | | |
長期繰延税金資産
|
| | | | 14,043,290 | | | | | | 10,413,812 | | |
Valuation allowance
|
| | | | (5,852,239) | | | | | | (5,382,554) | | |
Net deferred tax asset
|
| | | $ | 8,191,051 | | | | | $ | 5,031,258 | | |
| | |
2021
|
| |
2020
|
| ||||||
年明けに確認されていない税金割引
|
| | | $ | 1,054,081 | | | | | $ | 383,928 | | |
グロスはその年の頭を増やした
|
| | | | — | | | | | | 657,386 | | |
グロスが増えた-前年のポスト
|
| | | | 124,979 | | | | | | 13,439 | | |
グロスは減少した-前年の頭寸
|
| | | | (485,147) | | | | | | — | | |
Gross Decreases – settlements
|
| | | | — | | | | | | (672) | | |
年末未確認の税収割引
|
| | | $ | 693,913 | | | | | $ | 1,054,081 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
現金と現金等価物
|
| | | $ | 14,697,338 | | | | | $ | 10,164,338 | | |
売掛金,不良債権を差し引いて純額31,525ドルと
を用意する
$31,525, respectively |
| | | | 7,514,638 | | | | | | 12,244,785 | | |
売掛金簿-関連先
|
| | | | 10,941,404 | | | | | | 8,435,823 | | |
受取ローンと利息-関連先
|
| | | | 100,745 | | | | | | 203,408 | | |
前払い費用-関連側
|
| | | | 1,000,000 | | | | | | 3,145,000 | | |
前払い費用と他の流動資産
|
| | | | 10,475,663 | | | | | | 11,017,007 | | |
Total current assets
|
| | | | 44,729,788 | | | | | | 45,210,361 | | |
制限された現金と現金等価物
|
| | | | 6,361,381 | | | | | | 6,389,777 | | |
前払い費用-関連側
|
| | | | 6,520,000 | | | | | | — | | |
財産、工場と設備、純額
|
| | | | 5,374,289 | | | | | | 5,678,701 | | |
無形資産純資産--゚-ライセンスVI-゚関連先
|
| | | | 5,086,017 | | | | | | 8,787,976 | | |
Intangible assets, net – license
|
| | | | — | | | | | | 250,000 | | |
Intangible assets, net – other
|
| | | | 275,824 | | | | | | 277,148 | | |
Deferred income taxes
|
| | | | 8,191,051 | | | | | | 8,191,051 | | |
その他非流動資産
|
| | | | 202,179 | | | | | | 199,919 | | |
経営的リース使用権資産、純額
|
| | | | 4,166,498 | | | | | | 5,100,912 | | |
Total assets
|
| | | $ | 80,907,027 | | | | | $ | 80,085,845 | | |
負債、非持株権益と持分 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 5,190,812 | | | | | $ | 3,871,510 | | |
売掛金-Σ関連側
|
| | | | 23,511,036 | | | | | | 23,733,572 | | |
課税費用とその他の負債
|
| | | | 3,330,015 | | | | | | 2,975,475 | | |
Loan payable – related parties
|
| | | | 300,000 | | | | | | 400,000 | | |
支払利息-Σ関連側
|
| | | | 527,770 | | | | | | 528,439 | | |
Revolving loan
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
Short term note
|
| | | | 7,916,667 | | | | | | — | | |
長期債務の現在部分
|
| | | | 78,719 | | | | | | 77,348 | | |
支払手形の当期部分
|
| | | | — | | | | | | 216,329 | | |
繰延収入の現在部分
|
| | | | 8,121,311 | | | | | | 11,005,517 | | |
レンタル負債の当期部分
を経営する
|
| | | | 1,310,011 | | | | | | 1,688,965 | | |
流動負債総額
|
| | | | 59,286,341 | | | | | | 53,497,155 | | |
長期債務、当期分を差し引いた純額
|
| | | | 2,845,303 | | | | | | 2,885,434 | | |
繰延収入、当期分
を差し引く
|
| | | | 9,138,069 | | | | | | 9,275,417 | | |
経営性賃貸負債、当期分
を差し引く
|
| | | | 3,628,605 | | | | | | 4,375,786 | | |
Total liabilities
|
| | | | 74,898,318 | | | | | | 70,033,792 | | |
支払いの引き受けと、または事項 | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | |
普通株、額面0.01ドル、許可1,000,000株、発行済み株式500,000株
|
| | | | 5,000 | | | | | | 5,000 | | |
新規実収資本
|
| | | | 12,881,055 | | | | | | 94,159,167 | | |
株主は-受取ローンが満期になる
|
| | | | — | | | | | | (91,388,176) | | |
株主の受取利息
|
| | | | — | | | | | | (2,965,346) | | |
他の総合損失を累積
|
| | | | (348,959) | | | | | | (266,557) | | |
利益剰余金(累積損失)
|
| | | | (1,054,297) | | | | | | 16,045,231 | | |
Total Snail Games USA Inc.持分
|
| | | | 11,482,799 | | | | | | 15,589,319 | | |
非持株権益
|
| | | | (5,474,090) | | | | | | (5,537,266) | | |
Total equity
|
| | | | 6,008,709 | | | | | | 10,052,053 | | |
総負債、非持株権益と資本
|
| | | $ | 80,907,027 | | | | | $ | 80,085,845 | | |
| | |
For the
three months ended June 30, |
| |
For the
six months ended June 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenues, net
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
Cost of revenues
|
| | | | 11,386,885 | | | | | | 17,150,572 | | | | | | 26,275,902 | | | | | | 32,902,734 | | |
Gross profit
|
| | | | 4,076,637 | | | | | | 14,052,394 | | | | | | 17,242,211 | | | | | | 25,936,445 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
一般と行政
|
| | | | 5,123,511 | | | | | | 4,578,165 | | | | | | 10,743,521 | | | | | | 9,055,561 | | |
研究開発
|
| | | | 179,050 | | | | | | 239,796 | | | | | | 363,006 | | | | | | 371,409 | | |
広告とマーケティング
|
| | | | 212,039 | | | | | | 71,269 | | | | | | 370,710 | | | | | | 117,060 | | |
減価償却及び償却
|
| | | | 138,791 | | | | | | 213,178 | | | | | | 307,108 | | | | | | 429,763 | | |
総運営費用
|
| | | | 5,653,391 | | | | | | 5,102,408 | | | | | | 11,784,345 | | | | | | 9,973,793 | | |
運営収入(損失)
|
| | | | (1,576,754) | | | | | | 8,949,986 | | | | | | 5,457,866 | | | | | | 15,962,652 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 17,705 | | | | | | 23,813 | | | | | | 33,077 | | | | | | 50,628 | | |
利息収入≡-関係者
|
| | | | 130,695 | | | | | | 376,435 | | | | | | 581,623 | | | | | | 708,233 | | |
Interest expense
|
| | | | (186,213) | | | | | | (92,276) | | | | | | (352,268) | | | | | | (190,471) | | |
利息支出≡-関連先
|
| | | | (1,496) | | | | | | (1,994) | | | | | | (3,222) | | | | | | (3,967) | | |
Other income
|
| | | | 296,969 | | | | | | 19,233 | | | | | | 299,653 | | | | | | 451,543 | | |
外貨取引損失
|
| | | | 7,916 | | | | | | (12,524) | | | | | | 5,510 | | | | | | (64,769) | | |
未統合エンティティの権益損失
|
| | | | — | | | | | | (314,515) | | | | | | — | | | | | | (314,515) | | |
その他の収入(費用)合計,純額
|
| | | | 265,576 | | | | | | (1,828) | | | | | | 564,373 | | | | | | 636,682 | | |
未抽出収入支出前の収入(損失)
taxes |
| | | | (1,311,178) | | | | | | 8,948,158 | | | | | | 6,022,239 | | | | | | 16,599,334 | | |
所得税引当(福祉)
|
| | | | (327,347) | | | | | | 1,682,130 | | | | | | 1,202,303 | | | | | | 3,322,707 | | |
Net income (loss)
|
| | | | (983,831) | | | | | | 7,266,028 | | | | | | 4,819,936 | | | | | | 13,276,627 | | |
非持株権益は純収益(損失)
を占めるべきである
|
| | | | 70,466 | | | | | | (195,610) | | | | | | 63,176 | | | | | | (363,618) | | |
Snail Games USA Inc.の純利益(損失)
|
| | | | (1,054,297) | | | | | | 7,461,638 | | | | | | 4,756,760 | | | | | | 13,640,245 | | |
全面損益表: | | | | | | | | | | | | | | | | | | | | | | | | | |
その他総合収益(損失)
|
| | | | (31,199) | | | | | | 5,628 | | | | | | (82,402) | | | | | | 38,959 | | |
その他総合収益(損失)合計
|
| | | $ | (1,085,496) | | | | | $ | 7,467,266 | | | | | $ | 4,674,358 | | | | | $ | 13,679,204 | | |
| | |
Common Stock
|
| |
Additional
Paid-In- Capital |
| |
Due from
Shareholder Loan and Interest Receivable |
| |
Accumulated
Other Comprehensive Loss |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Snail
Games USA Inc. Equity |
| |
Non
controlling Interests |
| |
Total Equity
|
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (94,353,522) | | | | | $ | (266,557) | | | | | $ | 16,045,231 | | | | | $ | 15,589,319 | | | | | $ | (5,537,266) | | | | | $ | 10,052,053 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (450,681) | | | | | | — | | | | | | — | | | | | | (450,681) | | | | | | — | | | | | | (450,681) | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,203) | | | | | | — | | | | | | (51,203) | | | | | | — | | | | | | (51,203) | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,811,057 | | | | | | 5,811,057 | | | | | | (7,290) | | | | | | 5,803,767 | | |
Balance at March 31, 2022
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (94,804,203) | | | | | | (317,760) | | | | | | 21,856,288 | | | | | | 20,898,492 | | | | | | (5,544,556) | | | | | | 15,353,936 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (130,197) | | | | | | — | | | | | | — | | | | | | (130,197) | | | | | | — | | | | | | (130,197) | | |
配当分配
|
| | | | — | | | | | | — | | | | | | (81,278,112) | | | | | | 94,934,400 | | | | | | — | | | | | | (21,856,288) | | | | | | (8,200,000) | | | | | | — | | | | | | (8,200,000) | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,199) | | | | | | — | | | | | | (31,199) | | | | | | — | | | | | | (31,199) | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,054,297) | | | | | | (1,054,297) | | | | | | 70,466 | | | | | | (983,831) | | |
Balance at June 30, 2022
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 12,881,055 | | | | | $ | — | | | | | $ | (348,959) | | | | | $ | (1,054,297) | | | | | $ | 11,482,799 | | | | | $ | (5,474,090) | | | | | $ | 6,008,709 | | |
| | |
Common Stock
|
| |
Additional
Paid-In- Capital |
| |
Due from
Shareholder Loan and Interest Receivable |
| |
Accumulated
Other Comprehensive Loss |
| |
Retained
Earnings |
| |
Snail Games
USA Inc. Equity |
| |
Non
controlling Interests |
| |
Total Equity
|
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (62,186,331) | | | | | $ | (197,174) | | | | | $ | 7,576,835 | | | | | $ | 39,357,497 | | | | | $ | (5,017,741) | | | | | $ | 34,339,756 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,169,393) | | | | | | — | | | | | | — | | | | | | (9,169,393) | | | | | | — | | | | | | (9,169,393) | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,332 | | | | | | — | | | | | | 33,332 | | | | | | — | | | | | | 33,332 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,178,607 | | | | | | 6,178,607 | | | | | | (168,008) | | | | | | 6,010,599 | | |
Balance at March 31, 2021
|
| | | | 500,000 | | | | | | 5,000 | | | | | | 94,159,167 | | | | | | (71,355,724) | | | | | | (163,842) | | | | | | 13,755,442 | | | | | | 36,400,043 | | | | | | (5,185,749) | | | | | | 31,214,294 | | |
Loan to shareholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,058,648) | | | | | | — | | | | | | — | | | | | | (7,058,648) | | | | | | — | | | | | | (7,058,648) | | |
外貨換算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,628 | | | | | | — | | | | | | 5,628 | | | | | | — | | | | | | 5,628 | | |
子会社解散
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,340 | | | | | | 39,340 | | |
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,461,638 | | | | | | 7,461,638 | | | | | | (195,610) | | | | | | 7,266,028 | | |
Balance at June 30, 2021
|
| | | | 500,000 | | | | | $ | 5,000 | | | | | $ | 94,159,167 | | | | | $ | (78,414,372) | | | | | $ | (158,214) | | | | | $ | 21,217,080 | | | | | $ | 36,808,661 | | | | | $ | (5,342,019) | | | | | $ | 31,466,642 | | |
Six months ended June 30,
|
| |
2022
|
| |
2021
|
| ||||||
経営活動キャッシュフロー: | | | | | | | | | | | | | |
Net income
|
| | | $ | 4,819,936 | | | | | $ | 13,276,627 | | |
純収益と経営活動が提供する現金純額を調整する:
|
| | | | | | | | | | | | |
償却-無形資産保護-許可証
|
| | | | 250,000 | | | | | | 300,000 | | |
償却-無形資産VI-ライセンス、関連側
|
| | | | 3,701,959 | | | | | | 6,686,532 | | |
償却-無形資産-その他
|
| | | | 448 | | | | | | 5,259 | | |
償却-ローン開始費
|
| | | | 12,557 | | | | | | 13,518 | | |
減価償却と償却-財産と設備
|
| | | | 307,108 | | | | | | 429,763 | | |
レンタル終了収益
|
| | | | (122,533) | | | | | | — | | |
賃金保障計画収益と経済傷害災害ローン減免
|
| | | | (174,436) | | | | | | (392,200) | | |
固定資産処分損失
|
| | | | 2,433 | | | | | | — | | |
株主ローン利息収入
|
| | | | (580,878) | | | | | | (672,339) | | |
Deferred taxes
|
| | | | — | | | | | | (1,101) | | |
子会社非持株権益減少-解散
|
| | | | — | | | | | | 39,340 | | |
資産と負債変動: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 4,730,110 | | | | | | (2,605,801) | | |
売掛金簿-関連先
|
| | | | (2,505,580) | | | | | | 11,223,979 | | |
前払い費用-関連側
|
| | | | (4,375,000) | | | | | | — | | |
前払い費用と他の流動資産
|
| | | | (984,632) | | | | | | (3,172,996) | | |
その他非流動資産
|
| | | | (15,944) | | | | | | 241,935 | | |
Accounts payable
|
| | | | 1,323,972 | | | | | | (1,105,036) | | |
売掛金-Σ関連側
|
| | | | (222,536) | | | | | | 110,785 | | |
Accrued expenses
|
| | | | 363,240 | | | | | | 679,459 | | |
支払利息-Σ関連側
|
| | | | 1,994 | | | | | | 3,967 | | |
Lease liabilities
|
| | | | (69,188) | | | | | | (86,728) | | |
Deferred revenue
|
| | | | (3,021,554) | | | | | | (5,185,176) | | |
経営活動が提供する現金純額
|
| | | | 3,441,476 | | | | | | 19,789,787 | | |
投資活動のキャッシュフロー: | | | | | | | | | | | | | |
関連側に提供する融資
|
| | | | — | | | | | | (15,555,702) | | |
許可権獲得-関係者
|
| | | | — | | | | | | (5,000,000) | | |
不動産と設備を購入する
|
| | | | (5,256) | | | | | | (4,812) | | |
ポンド砂チケット返済
|
| | | | 1,496,063 | | | | | | — | | |
Investment at cost
|
| | | | — | | | | | | (895) | | |
投資活動によって提供される純現金
|
| | | | 1,490,807 | | | | | | (20,561,409) | | |
融資活動のキャッシュフロー: | | | | | | | | | | | | | |
長期債務の返済
|
| | | | (38,759) | | | | | | (6,808,326) | | |
短期手形返済
|
| | | | (2,083,333) | | | | | | — | | |
長期債務借金
|
| | | | — | | | | | | 3,000,000 | | |
Six months ended June 30,
|
| |
2022
|
| |
2021
|
| ||||||
短期手形借金
|
| | | | 10,000,000 | | | | | | — | | |
賃金保障計画と経済傷害ローンの支払い
|
| | | | (90,198) | | | | | | — | | |
賃金保障計画支払いと経済傷害災害ローンの払戻
|
| | | | 48,305 | | | | | | — | | |
循環ローン借金
|
| | | | — | | | | | | 6,500,000 | | |
現金配当金を発表して支払う
|
| | | | (8,200,000) | | | | | | — | | |
融資活動が提供する現金純額(用)
|
| | | | (363,985) | | | | | | 2,691,674 | | |
現金と現金等価物に対する通貨換算の影響
|
| | | | (63,694) | | | | | | (306,587) | | |
現金および現金等価物の純増加、および制限された現金および現金等価物
|
| | | | 4,504,604 | | | | | | 1,613,465 | | |
期初めの現金と現金等価物、および制限された現金と現金等価物--゚
|
| | | | 16,554,115 | | | | | | 33,902,707 | | |
現金と現金等価物、および制限された現金と現金等価物--期末
|
| | | $ | 21,058,719 | | | | | $ | 35,516,172 | | |
キャッシュフロー情報補足開示 | | | | | | | | | | | | | |
その間に支払った現金:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 339,710 | | | | | $ | 190,471 | | |
Income taxes
|
| | | $ | 828,012 | | | | | $ | 327,700 | | |
期間中に発生した非現金取引:
|
| | | | | | | | | | | | |
ローンと利息支払い-関連側
|
| | | $ | 103,890 | | | | | $ | — | | |
受取ローンと利息-関連先
|
| | | $ | (103,890) | | | | | $ | — | | |
株主ローンと利息
|
| | | $ | 94,934,400 | | | | | $ | — | | |
配当分配
|
| | | $ | (94,934,400) | | | | | $ | — | | |
期間内の非現金融資活動:
|
| | | | | | | | | | | | |
賃金保障計画収益と経済傷害災害ローン減免
|
| | | $ | (174,436) | | | | | $ | (392,200) | | |
|
Subsidiary Name
|
| |
Equity % Owned
|
| |||
カタツムリ革新研究院
|
| | | | 70% | | |
Frostkeep Studios, Inc.
|
| | | | 100% | | |
Eminence Corp
|
| | | | 100% | | |
Wandering Wizard, LLC
|
| | | | 100% | | |
ロバ友有限責任会社
|
| | | | 99% | | |
Interactive Films, LLC
|
| | | | 100% | | |
プロジェクトAWK制作有限責任会社
|
| | | | 100% | | |
BTBX.io, LLC
|
| | | | 70% | | |
Elephant Snail, LLC (through April 15, 2021)
|
| | | | 51% | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
ソフトウェア許可使用料゚-関連側
|
| | | $ | 3,364,849 | | | | | $ | 6,493,045 | | | | | $ | 9,886,027 | | | | | $ | 12,092,835 | | |
ライセンスと償却-関連する側
|
| | | | 6,350,980 | | | | | | 7,816,287 | | | | | | 12,701,959 | | | | | | 15,836,756 | | |
ライセンスと販売
|
| | | | 100,224 | | | | | | 300,448 | | | | | | 250,448 | | | | | | 150,224 | | |
Game localization
|
| | | | — | | | | | | 26,964 | | | | | | — | | | | | | 41,373 | | |
Merchant fees
|
| | | | 596,021 | | | | | | 970,085 | | | | | | 1,253,557 | | | | | | 2,030,410 | | |
Engine fees
|
| | | | 502,686 | | | | | | 1,051,310 | | | | | | 1,216,679 | | | | | | 1,900,620 | | |
インターネット、サーバ、データセンター
|
| | | | 472,125 | | | | | | 492,433 | | | | | | 967,232 | | | | | | 850,516 | | |
Total:
|
| | | $ | 11,386,885 | | | | | $ | 17,150,572 | | | | | $ | 26,275,902 | | | | | $ | 32,902,734 | | |
Subsidiary Name
|
| |
Equity % Owned
|
| |
Non-Controlling %
|
| ||||||
カタツムリ革新研究院
|
| | | | 70% | | | | | | 30% | | |
BTBX.IO, LLC
|
| | | | 70% | | | | | | 30% | | |
Donkey Crew, LLC
|
| | | | 99% | | | | | | 1% | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
United States
|
| | | $ | 13,971,832 | | | | | $ | 27,637,830 | | | | | $ | 40,258,628 | | | | | $ | 51,256,128 | | |
International
|
| | | | 1,491,690 | | | | | | 3,565,136 | | | | | | 3,259,485 | | | | | | 7,583,051 | | |
顧客と契約を結ぶ総収入:
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Console
|
| | | $ | 5,415,772 | | | | | $ | 13,717,033 | | | | | $ | 23,407,351 | | | | | $ | 27,461,763 | | |
PC
|
| | | | 6,943,036 | | | | | | 13,738,971 | | | | | | 13,627,472 | | | | | | 22,736,876 | | |
Mobile
|
| | | | 2,393,878 | | | | | | 3,318,908 | | | | | | 5,185,198 | | | | | | 6,929,895 | | |
Other
|
| | | | 710,836 | | | | | | 428,054 | | | | | | 1,298,092 | | | | | | 1,710,645 | | |
顧客と契約を結ぶ総収入:
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Digital
|
| | | $ | 12,358,808 | | | | | $ | 26,998,676 | | | | | $ | 37,034,823 | | | | | $ | 50,198,639 | | |
Mobile
|
| | | | 2,393,878 | | | | | | 3,318,908 | | | | | | 5,185,198 | | | | | | 6,929,895 | | |
実体小売とその他
|
| | | | 710,836 | | | | | | 885,382 | | | | | | 1,298,092 | | | | | | 1,710,645 | | |
顧客と契約を結ぶ総収入:
|
| | | $ | 15,463,522 | | | | | $ | 31,202,966 | | | | | $ | 43,518,113 | | | | | $ | 58,839,179 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
繰延収入、収入確認開票前の期初残高
|
| | | $ | 20,280,934 | | | | | $ | 34,529,335 | | |
Revenue recognized
|
| | | | (6,929,600) | | | | | | (26,478,997) | | |
Revenue deferred
|
| | | | 3,908,046 | | | | | | 12,230,596 | | |
繰延収入、期末残高
|
| | | | 17,259,380 | | | | | | 20,280,934 | | |
Less: short term portion
|
| | | | 8,121,311 | | | | | | 11,005,517 | | |
繰延収入、長期
|
| | | $ | 9,138,069 | | | | | $ | 9,275,417 | | |
| | |
2022
|
| |
2021
|
| ||||||
現金と現金等価物
|
| | | $ | 14,697,338 | | | | | $ | 10,164,338 | | |
制限された現金と現金等価物
|
| | | | 6,361,381 | | | | | | 6,389,777 | | |
現金と現金等価物、および制限された現金と現金等価物
|
| | | $ | 21,058,719 | | | | | $ | 16,554,115 | | |
| | |
2022
|
| |
2021
|
| ||||||
売掛金簿-関連先
|
| | | $ | 13,519,409 | | | | | $ | 13,519,409 | | |
マイナス:売掛金VI-Σ関連側
|
| | | | (2,578,005) | | | | | | (5,083,586) | | |
売掛金-関連側,純額
|
| | | $ | 10,941,404 | | | | | $ | 8,435,823 | | |
| | |
2022
|
| |
2021
|
| ||||||
Prepaid royalties
|
| | | $ | 2,520,000 | | | | | $ | 3,145,000 | | |
Prepaid licenses
|
| | | | 5,000,000 | | | | | | — | | |
前払い料金≡-関連側,期末残高
|
| | | | 7,520,000 | | | | | | 3,145,000 | | |
Less: short-term portion
|
| | | | 1,000,000 | | | | | | — | | |
前払い費用合計額-関連先
|
| | | $ | 6,520,000 | | | | | $ | 3,145,000 | | |
| | |
2022
|
| |
2021
|
| ||||||
Prepaid income taxes
|
| | | $ | 9,046,472 | | | | | $ | 8,217,660 | | |
Other prepaids
|
| | | | 1,130,926 | | | | | | 861,332 | | |
Other current assets
|
| | | | 298,265 | | | | | | 1,938,015 | | |
前払い費用と他の流動資産の合計
|
| | | $ | 10,475,663 | | | | | $ | 11,017,007 | | |
| | |
2022
|
| |
2021
|
| ||||||
Building
|
| | | $ | 1,874,049 | | | | | $ | 1,874,049 | | |
Land
|
| | | | 2,700,000 | | | | | | 2,700,000 | | |
建築改善
|
| | | | 1,010,218 | | | | | | 1,010,218 | | |
レンタル改善
|
| | | | 1,537,775 | | | | | | 1,537,775 | | |
Autos and trucks
|
| | | | 267,093 | | | | | | 267,093 | | |
Computer and equipment
|
| | | | 1,821,819 | | | | | | 1,830,949 | | |
Furniture and fixtures
|
| | | | 411,801 | | | | | | 411,801 | | |
| | | | | 9,622,755 | | | | | | 9,631,885 | | |
減価償却累計
|
| | | | (4,248,466) | | | | | | (3,953,184) | | |
財産、工場と設備、純額
|
| | | $ | 5,374,289 | | | | | $ | 5,678,701 | | |
| | |
June 30, 2022
|
| ||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Impairment
Loss |
| |
Net Book
Value |
| |
Weighted
Average Useful Life |
| ||||||||||||
関連側の許可権
|
| | | $ | 136,665,000 | | | | | $ | (131,578,983) | | | | | $ | — | | | | | $ | 5,086,017 | | | | 3 – 5 years | |
License rights
|
| | | $ | 3,000,000 | | | | | $ | (3,000,000) | | | | | $ | — | | | | | $ | — | | | | 5 years | |
Intangible assets – other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 51,784 | | | | | $ | (51,784) | | | | | $ | — | | | | | $ | — | | | | 3 years | |
Trademark
|
| | | | 10,745 | | | | | | (5,807) | | | | | | — | | | | | | 4,938 | | | | 15 years | |
In-progress patent
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
Total:
|
| | | $ | 333,415 | | | | | $ | (57,591) | | | | | $ | — | | | | | $ | 275,824 | | | | | |
| | |
December 31, 2021
|
| ||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Impairment
Loss |
| |
Net Book
Value |
| |
Weighted
Average Useful Life |
| ||||||||||||
関連側の許可権
|
| | | $ | 152,990,000 | | | | | $ | (127,877,024) | | | | | $ | (16,325,000) | | | | | $ | 8,787,976 | | | | 3 – 5 years | |
License rights
|
| | | $ | 3,000,000 | | | | | $ | (2,750,000) | | | | | $ | — | | | | | $ | 250,000 | | | | 5 years | |
Intangible assets – other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software
|
| | | $ | 51,784 | | | | | $ | (50,908) | | | | | $ | — | | | | | $ | 876 | | | | 3 years | |
Trademark
|
| | | | 10,745 | | | | | | (5,359) | | | | | | — | | | | | | 5,386 | | | | 15 years | |
In-progress patent
|
| | | | 270,886 | | | | | | — | | | | | | — | | | | | | 270,886 | | | | | |
Total:
|
| | | $ | 333,415 | | | | | $ | (56,267) | | | | | $ | — | | | | | $ | 277,148 | | | | | |
Years ending December 31,
|
| |
Amount
|
| |||
Remainder of 2022
|
| | | $ | 3,702,408 | | |
2023
|
| | | | 1,384,927 | | |
2024
|
| | | | 804 | | |
2025
|
| | | | 803 | | |
2026
|
| | | | 743 | | |
Thereafter
|
| | | | 272,156 | | |
| | | | $ | 5,361,841 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
購買力平価本票--2020年4月に、会社は賃金小切手保障計画を通じて773,810ドルの小企業管理局の融資を申請し、獲得した。2022年3月31日までの期間に、会社は90,198ドルの元金を支払い、2021年12月31日までの年間で、小企業管理局は392,200ドルの購買力平価ローンを免除した。2022年4月、SBAは126,131ドルの残り残高を免除し、2022年3月31日までの3ヶ月以内に支払われた48,305ドルの元金を返金した。
|
| | | $ | — | | | | | $ | 216,329 | | |
2021 Revolving Loan – On June 17, 2021, the Company amended its
サイクルローン協定(“左輪拳銃”)を追加し、最高限度額 を追加しました 残高は9,000,000ドルである.修正された左輪拳銃は12月31日に満期になります 2023、年利は最割引金利から0.25%引きになります。 左輪拳銃はbrが所持している預金口座で保証されている 金融機関は、 で制限された現金として報告されている amount of $5,251,866 and $5,240,752 as of June 30, 2022 and それぞれ2021年12月31日である。このローンの債務契約には が必要です 会社は最低債務超過カバー率を に維持している least 1.5 to 1. |
| | | | 9,000,000 | | | | | | 9,000,000 | | |
2021年本チケット--2021年6月17日、会社はローンを修正しました
金融機関と元本金額を減らす合意 10年、5年前の年利率3.5%、そして この融資は“ウォール·ストリート·ジャーナル”の金利で変動し、期限は6年から10年で、保証がある は会社ビルから提供され、2031年6月30日に満期になります。備考: 前金罰金を払わなければなりません。 |
| | | | 2,924,022 | | | | | | 2,962,782 | | |
2022短期手形-2022年1月26日に、会社はそれを修正した
追加の を得るために、循環ローンと長期債務プロトコル 元金残高10,000,000ドルの手形は, で満期になる 2023年1月26日。利息は3.75%またはbrに等しい高い者でなければならない ウォール·ストリート·ジャーナルの最優遇金利は0.50%プラス。ローンはbrで保証する 会社の資産です。違約が発生した場合、すべての未返済金額 手形下の は5%に等しい違約率で利息を計算する 手形金利。このローンの債務契約は会社に を維持することを要求する 最低債務超過カバー率は少なくとも1.5対1であり、 となる measured quarterly. |
| | | | 7,916,667 | | | | | | — | | |
Total
|
| | | | 19,840,689 | | | | | | 12,179,111 | | |
Less: current portion
|
| | | | 16,995,386 | | | | | | 9,293,677 | | |
Total long-term debt
|
| | | $ | 2,845,303 | | | | | $ | 2,885,434 | | |
Years ending December 31,
|
| |
Amount
|
| |||
Remainder of 2022
|
| | | $ | 2,538,588 | | |
2023
|
| | | | 14,496,804 | | |
2024
|
| | | | 82,748 | | |
2025
|
| | | | 86,013 | | |
2026
|
| | | | 89,115 | | |
Thereafter
|
| | | | 2,547,421 | | |
| | | | $ | 19,840,689 | | |
| | |
Right of Use
Asset |
| |
Accumulated
Amortization |
| |
Lease Liability
|
| |
Gain on
Termination |
| ||||||||||||||||||
| | |
Current
|
| |
Long Term
|
| ||||||||||||||||||||||||
Lease Termination
|
| | | $ | (1,275,914) | | | | | $ | 890,437 | | | | | $ | 433,980 | | | | | $ | 74,030 | | | | | $ | 122,533 | | |
| | |
Amount
to be Paid |
| |||
アメリカ証券取引委員会登録料
|
| | | $ | 2,381 | | |
FINRA filing fee
|
| | | | 3,740 | | |
ナスダック先発料
|
| | | | 75,000 | | |
会計士手数料と費用
|
| | | | 495,353 | | |
Legal fees and expenses
|
| | | | 1,678,820 | | |
移籍代行費と費用
|
| | | | 10,000 | | |
印刷費と彫刻費
|
| | | | 191,310 | | |
Miscellaneous
|
| | | | 446,866 | | |
Total expenses
|
| | | $ | 2,903,470 | | |
| 1.1* | | |
保証プロトコルフォーマット
|
|
| 3.1* | | |
修正された会社登録証明書フォーマットは、今回の発行完了後に発効します
|
|
| 3.2* | | |
改訂·再改訂された定款形式は、今回の発売完了後に発効します
|
|
| 4.1* | | |
A類普通株式証明書フォーマット
|
|
| 4.2* | | |
引受業者株式証明書表
|
|
| 5.1 | | |
Davis Polk&wardwell LLPの意見
|
|
| 10.1* | | |
Snail,Inc.とその役員と上級管理者との間の賠償プロトコルフォーマット
|
|
| 10.2* | | |
Snail Games USA Inc.とキャセイ銀行との間の循環融資および保証協定は、2022年1月26日に2回目の改訂と再署名
|
|
| 10.3* | | |
Snail Games USA Inc.とキャセイ銀行が発行し、2022年1月26日の日付の本チケット
|
|
| 10.4* | | |
Snail Games USA Inc.とキャセイ銀行との間の融資合意は、2021年6月17日
|
|
| 10.5* | | |
Snail Games USA Inc.とSDE Inc.が締結した独占ソフトウェアライセンス契約は、2022年4月27日から発効する。
|
|
| 10.6^* | | |
Jim S.TsaiとSnail Games USA Inc.の間の招待状は、日付は2020年8月31日です。
|
|
| 10.7^* | | |
修正案は、2021年11月1日から発効し、蔡崇信とカタツムリゲームアメリカ会社の間の手紙を提供する。
|
|
| 10.8^* | | |
Heidy ChowとSnail Games USA Inc.の間の招待状は、日付は2020年8月28日です。
|
|
| 10.9^* | | |
Peter KangとSnail Games USA Inc.の間の雇用契約は、2012年12月10日です。
|
|
| 10.10^* | | |
Peter KangとSnail Games USA Inc.雇用協定修正案は、2021年12月1日から発効する
|
|
| 10.11^* | | |
Snail, Inc. 2022 Omnibus Incentive Plan
|
|
| 10.12* | | | Snail Games USA Inc.とSDE Inc.は独自のソフトウェアライセンス契約を改訂し、再署名し、2022年1月1日から発効します。 | |
| 10.13* | | | Snail,Inc.とその独立取締役ごとの独立取締役プロトコルフォーマット | |
| 10.14* | | |
Snail,Inc.とSnail Games USA Inc.各証券所有者間の証券取引プロトコルフォーマット
|
|
| 10.15^* | | | Snail,Inc.2022統合インセンティブ計画によるRSU報酬プロトコル(従業員)のフォーマット | |
| 10.16^* | | |
Snail,Inc.2022統合インセンティブ計画によるRSU報酬プロトコルフォーマット(非従業員取締役)
|
|
| 21.1* | | |
List of Subsidiaries
|
|
| 23.1 | | |
Consent of BDO USA, LLP
|
|
| 23.2 | | |
Davis Polk&wardwell LLP同意(添付ファイル5.1参照)
|
|
| 24.1* | | |
授権書(登録宣言の署名ページに含まれる)
|
|
| 99.1* | | |
Consent of Neil Foster
|
|
| 99.2* | | |
Consent of Sandra Pundmann
|
|
|
107*
|
| |
届出費用表計算
|
|
Signature
|
| |
Title
|
| |
Date
|
|
/s/ Jim S. Tsai
Jim S. Tsai
|
| | CEO(CEO)と取締役 | | |
November 4, 2022
|
|
*
Hai Shi
|
| | 取締役会の創始者兼会長 | | |
November 4, 2022
|
|
*
Heidy Chow
|
| | 首席財務官(首席財務会計官)と取締役 | | |
November 4, 2022
|
|
*
Peter Kang
|
| |
首席運営官兼取締役
|
| |
November 4, 2022
|
|
*
Ying Zhou
|
| | Director | | |
November 4, 2022
|
|
* By:
/s/ Jim Tsai
Jim Tsai
Attorney-in-Fact |
| | |