|
特拉華州
|
| |
6770
|
| |
83-3584928
|
|
|
(州或其他司法管轄區
公司或組織) |
| |
(主要標準行業
分類代碼號) |
| |
(税務局僱主
標識號) |
|
|
密切爾·努斯鮑姆(Mitchell Nussbaum),Esq.
珍妮·R·法拉利(Janeane R.Ferrari),Esq. Loeb&Loeb LLP 公園大道345號 紐約,NY 10154 電話:(212)407-4000 |
| |
蒂姆·克魯克申克(Tim Cruickshank),Esq.
Kirkland&Ellis LLP 列剋星敦大道601號 紐約,紐約10022 (212) 446-4800 |
|
|
大型加速文件服務器
☐
|
| |
加速文件管理器
☐
|
|
|
非加速文件管理器
|
| |
較小的報告公司
|
|
| | | |
新興成長型公司
|
|
| | ||||||||||||||||
正在註冊的每個安全級別的標題(1)
|
| | |
金額為
已註冊(2) |
| | |
建議的最大值
每件產品的發行價 安全性 |
| | |
建議的最大值
聚合產品 價格 |
| | |
金額
註冊費 |
|
A類普通股,面值0.0001美元(“A類普通股”)
|
| | |
12,160,000
|
| | |
$9.87(3)
|
| | |
$120,019,200
|
| | |
$13,094.10
|
|
| | |
第
頁
|
| |||
關於本招股説明書
|
| | | | II | | |
常用術語
|
| | | | 1 | | |
有關前瞻性陳述的告誡
|
| | | | 3 | | |
招股説明書摘要
|
| | | | 5 | | |
選擇Qualtek合併財務等數據
|
| | | | 13 | | |
風險因素
|
| | | | 15 | | |
收益使用情況
|
| | | | 39 | | |
未經審計的備考簡明合併財務信息
|
| | | | 40 | | |
管理層對公司財務狀況和業績的討論與分析
QualTek的運營 |
| | | | 54 | | |
QualTek業務描述
|
| | | | 69 | | |
合併後公司的管理
|
| | | | 81 | | |
高管薪酬
|
| | | | 87 | | |
主要股東
|
| | | | 99 | | |
某些關係和關聯方交易
|
| | | | 102 | | |
股本説明
|
| | | | 108 | | |
美國聯邦所得税對A類普通股非美國持有者的重大影響
|
| | | | 112 | | |
出售股東
|
| | | | 115 | | |
配送計劃
|
| | | | 125 | | |
專家
|
| | | | 127 | | |
法律事務
|
| | | | 127 | | |
在哪裏可以找到更多信息
|
| | | | 127 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
截至的六個月,
|
| |
截至2013年12月31日的年度
|
| | ||||||||||||||||||||
(除單位和單位數據外以千為單位)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
2020
|
| |
2019
|
| | ||||||||||||||
營業報表和全面虧損數據
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
收入 | | | | $ | 255,118 | | | | | $ | 347,448 | | | | | $ | 674,005 | | | | | $ | 620,829 | | | | | |
成本和費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
收入成本
|
| | | | 222,668 | | | | | | 316,734 | | | | | | 615,914 | | | | | | 545,208 | | | | ||
一般和行政
|
| | | | 24,065 | | | | | | 23,004 | | | | | | 47,853 | | | | | | 43,606 | | | | ||
交易費用
|
| | | | 1,452 | | | | | | 170 | | | | | | 988 | | | | | | 4,257 | | | | ||
或有對價公允價值變動
|
| | | | — | | | | | | — | | | | | | (7,081) | | | | | | 5,883 | | | | ||
長期資產減值
|
| | | | — | | | | | | — | | | | | | — | | | | | | 840 | | | | ||
商譽減值
|
| | | | — | | | | | | — | | | | | | 28,802 | | | | | | 13,251 | | | | ||
折舊和攤銷
|
| | | | 26,622 | | | | | | 24,037 | | | | | | 48,497 | | | | | | 42,115 | | | | ||
總成本和費用
|
| | | | 274,807 | | | | | | 363,945 | | | | | | 734,973 | | | | | | 655,160 | | | | ||
運營損失
|
| | | | (19,689) | | | | | | (16,497) | | | | | | (60,968) | | | | | | (34,331) | | | | ||
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
財產和設備的銷售/處置收益
|
| | | | 304 | | | | | | 46 | | | | | | 729 | | | | | | 130 | | | | ||
利息費用
|
| | | | (21,215) | | | | | | (19,208) | | | | | | (37,848) | | | | | | (33,593) | | | | ||
可轉換票據清償損失。
|
| | | | (2,436) | | | | | | — | | | | | | — | | | | | | — | | | | ||
其他費用合計
|
| | | | (23,347) | | | | | | (19,162) | | | | | | (37,119) | | | | | | (33,463) | | | | ||
淨虧損
|
| | | $ | (43,036) | | | | | $ | (35,659) | | | | | $ | (98,087) | | | | | $ | (67,794) | | | | ||
應計優先回報
|
| | | $ | — | | | | | $ | 1,621 | | | | | $ | 3,287 | | | | | $ | 742 | | | | ||
可歸因於A類單位的淨虧損
|
| | | $ | (43,036) | | | | | $ | (37,280) | | | | | $ | (101,374) | | | | | $ | (68,536) | | | | ||
單位淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
基礎版
|
| | | $ | (20.78) | | | | | $ | (18.59) | | | | | $ | (50.54) | | | | | $ | (34.93) | | | | ||
非GAAP財務數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
調整後的EBITDA(1)
|
| | | $ | 9,311 | | | | | $ | 8,018 | | | | | $ | 11,485 | | | | | $ | 32,686 | | | |
| | |
截至7月3日
|
| |
截至12月31日
|
| ||||||||||||
(千)
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
資產負債表數據 | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 37,797 | | | | | $ | 169 | | | | | $ | 328 | | |
營運資金(2)
|
| | | | (9,944) | | | | | | 15,775 | | | | | | 71,316 | | |
總資產
|
| | | | 674,514 | | | | | | 640,868 | | | | | | 747,230 | | |
總負債
|
| | | | 683,904 | | | | | | 611,234 | | | | | | 613,072 | | |
總(赤字)股本
|
| | | | (9,390) | | | | | | 29,634 | | | | | | 134,158 | | |
| | |
假設
不兑換 (股票) |
| |
%
|
| |
假設
最大 贖回 (股票) |
| |
%
|
| ||||||||||||
QualTek股東
|
| | | | | | | | | | | | | | | | | | | | | ||||
QualTek合併股份總數
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ROCR公共股票
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ROCR創始人和私人股份
|
| | | | | | | | | | | | | | | | | | | | | | | | |
ROCR普通股和管理股合計
|
| | | | | | | | | | | | | | | | | | | | | | | | |
管道投資者
|
| | | | | | | | | | | | | | | | | | | | | | | | |
預計2021年7月3日A類普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2021年7月3日
|
| |
截至6月30日
2021 |
| |
交易
會計 調整 (假設沒有 贖回) |
| | | | | | | |
截至7月3日
2021 |
| |
交易
會計 調整 (假設 最大 贖回) |
| | | | | | | |
截至7月3日
2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
QualTek
歷史 |
| |
QualTek
調整 |
| | | | | | | |
QualTek AS
調整後的 |
| |
巖石
歷史 |
| | | | | | | |
形式
組合 (假設沒有 贖回) |
| | | | | | | |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金
|
| | | $ | 37,797 | | | | | $ | — | | | | | | | | | | | $ | 37,797 | | | | | $ | 685 | | | | | $ | 115,006 | | | | |
|
B
|
| | | | $ | 203,815 | | | | | | (110,586) | | | | |
|
J
|
| | | | $ | 93,229 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66,100 | | | | |
|
C
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1) | | | | |
|
E
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,772) | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款,扣除
津貼 |
| | | | 162,103 | | | | | | — | | | | | | | | | | | | 162,103 | | | | | | — | | | | | | — | | | | | | | | | | | | 162,103 | | | | | | — | | | | | | | | | | | | 162,103 | | |
存貨,淨額
|
| | | | 5,442 | | | | | | — | | | | | | | | | | | | 5,442 | | | | | | — | | | | | | — | | | | | | | | | | | | 5,442 | | | | | | — | | | | | | | | | | | | 5,442 | | |
預付費用
|
| | | | 6,873 | | | | | | — | | | | | | | | | | | | 6,873 | | | | | | 298 | | | | | | — | | | | | | | | | | | | 7,171 | | | | | | — | | | | | | | | | | | | 7,171 | | |
其他流動資產
|
| | | | 1,404 | | | | | | — | | | | | | | | | | | | 1,404 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,404 | | | | | | — | | | | | | | | | | | | 1,404 | | |
流動資產總額
|
| | | | 213,619 | | | | | | — | | | | | | | | | | | | 213,619 | | | | | | 983 | | | | | | 165,333 | | | | | | | | | | | | 379,935 | | | | | | (110,586) | | | | | | | | | | | | 269,349 | | |
財產和設備,淨值
|
| | | | 42,477 | | | | | | — | | | | | | | | | | | | 42,477 | | | | | | — | | | | | | — | | | | | | | | | | | | 42,477 | | | | | | — | | | | | | | | | | | | 42,477 | | |
無形資產,淨額
|
| | | | 349,962 | | | | | | — | | | | | | | | | | | | 349,962 | | | | | | — | | | | | | — | | | | | | | | | | | | 349,962 | | | | | | — | | | | | | | | | | | | 349,962 | | |
商譽
|
| | | | 66,604 | | | | | | — | | | | | | | | | | | | 66,604 | | | | | | — | | | | | | — | | | | | | | | | | | | 66,604 | | | | | | — | | | | | | | | | | | | 66,604 | | |
其他長期
資產 |
| | | | 1,852 | | | | | | — | | | | | | | | | | | | 1,852 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,852 | | | | | | — | | | | | | | | | | | | 1,852 | | |
信託賬户中持有的有價證券。。
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 115,006 | | | | | | (115,006) | | | | |
|
B
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
遞延税金資產
(責任) |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | |
|
K,L
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
總資產
|
| | | $ | 674,514 | | | | | $ | — | | | | | | | | | | | $ | 674,514 | | | | | $ | 115,989 | | | | | $ | 50,327 | | | | | | | | | | | $ | 840,830 | | | | | $ | (110,586) | | | | | | | | | | | $ | 730,244 | | |
負債和股權
(赤字) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
長期債務和資本租賃的當期部分
義務 |
| | | $ | 100,529 | | | | | $ | (30,568) | | | | |
|
A
|
| | | | $ | 37,148 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 37,148 | | | | | $ | — | | | | | | | | | | | $ | 37,148 | | |
| | | | | | | | | | | (32,813) | | | | |
|
D
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應急費用的當前部分
考慮事項 |
| | | | 4,455 | | | | | | — | | | | | | | | | | | | 4,455 | | | | | | — | | | | | | — | | | | | | | | | | | | 4,455 | | | | | | — | | | | | | | | | | | | 4,455 | | |
應付賬款
|
| | | | 57,941 | | | | | | — | | | | | | | | | | | | 57,941 | | | | | | — | | | | | | — | | | | | | | | | | | | 57,941 | | | | | | — | | | | | | | | | | | | 57,941 | | |
應計費用
|
| | | | 48,219 | | | | | | — | | | | | | | | | | | | 48,219 | | | | | | — | | | | | | — | | | | | | | | | | | | 48,219 | | | | | | — | | | | | | | | | | | | 48,219 | | |
應付賬款和應計費用
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 87 | | | | | | — | | | | | | | | | | | | 87 | | | | | | — | | | | | | | | | | | | 87 | | |
應計優惠
成本 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
E
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
合同責任
|
| | | | 12,419 | | | | | | — | | | | | | | | | | | | 12,419 | | | | | | — | | | | | | — | | | | | | | | | | | | 12,419 | | | | | | — | | | | | | | | | | | | 12,419 | | |
流動負債總額
|
| | | | 223,563 | | | | | | (63,381) | | | | | | | | | | | | 160,182 | | | | | | 88 | | | | | | (1) | | | | | | | | | | | | 160,269 | | | | | | — | | | | | | | | | | | | 160,269 | | |
| | |
截至2021年7月3日
|
| |
截至6月30日
2021 |
| |
交易
會計 調整 (假設沒有 贖回) |
| | | | | | | |
截至7月3日
2021 |
| |
交易
會計 調整 (假設 最大 贖回) |
| | | | | | | |
截至7月3日
2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
QualTek
歷史 |
| |
QualTek
調整 |
| | | | | | | |
QualTek AS
調整後的 |
| |
巖石
歷史 |
| | | | | | | |
形式
組合 (假設沒有 贖回) |
| | | | | | | |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||||||||||||||
資本租賃債務,扣除當期部分
|
| | | | 17,269 | | | | | | — | | | | | | | | | | | | 17,269 | | | | | | — | | | | | | — | | | | | | | | | | | | 17,269 | | | | | | — | | | | | | | | | | | | 17,269 | | |
長期債務,扣除當期部分和
遞延融資費 |
| | | | 419,349 | | | | | | — | | | | | | | | | | | | 419,349 | | | | | | | | | | | | — | | | | | | | | | | | | 419,349 | | | | | | — | | | | | | | | | | | | 419,349 | | |
或有對價,扣除當期部分
|
| | | | 12,314 | | | | | | — | | | | | | | | | | | | 12,314 | | | | | | | | | | | | — | | | | | | | | | | | | 12,314 | | | | | | — | | | | | | | | | | | | 12,314 | | |
分發
應付 |
| | | | 11,409 | | | | | | — | | | | | | | | | | | | 11,409 | | | | | | — | | | | | | — | | | | | | | | | | | | 11,409 | | | | | | — | | | | | | | | | | | | 11,409 | | |
保證責任
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 315 | | | | | | — | | | | | | | | | | | | 315 | | | | | | — | | | | | | | | | | | | 315 | | |
應付關聯方
根據應收税金 協議 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | |
|
K
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
總負債
|
| | | | 683,904 | | | | | | (63,381) | | | | | | | | | | | | 620,523 | | | | | | 403 | | | | | | (1) | | | | | | | | | | | | 620,925 | | | | | | — | | | | | | | | | | | | 620,925 | | |
承諾 | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
臨時股權: | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
可能贖回的普通股
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 110,586 | | | | | | (110,586) | | | | |
|
G
|
| | | | | — | | | | | | — | | | | | | | | | | | | — | | |
股權: | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
B級首選單位
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
甲級單位
|
| | | | 242,595 | | | | | | 30,568 | | | | |
|
A
|
| | | | | 273,163 | | | | | | — | | | | | | (242,595) | | | | |
|
H
|
| | | | | 30,568 | | | | | | — | | | | | | | | | | | | 30,568 | | |
| | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累計其他綜合收益
|
| | | | 705 | | | | | | — | | | | | | | | | | | | 705 | | | | | | — | | | | | | — | | | | | | | | | | | | 705 | | | | | | — | | | | | | | | | | | | 705 | | |
A類普通股
|
| | | | — | | | | | | 1 | | | | |
|
D
|
| | | | | 1 | | | | | | 0 | | | | | | 1 | | | | |
|
C
|
| | | | | 6 | | | | | | (1) | | | | |
|
J
|
| | | | | 5 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | | | |
|
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
額外實收-
資本 |
| | | | — | | | | | | 44,399 | | | | |
|
D
|
| | | | | 32,812 | | | | | | 5,615 | | | | | | 66,099 | | | | |
|
C
|
| | | | | 449,754 | | | | | | (110,585) | | | | |
|
J
|
| | | | | 339,169 | | |
| | | | | | | | | | | (11,587) | | | | |
|
D
|
| | | | | | | | | | | | | | | | | (7,334) | | | | |
|
F
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110,585 | | | | |
|
G
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242,592 | | | | |
|
H
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (615) | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
累計赤字
|
| | | | (252,690) | | | | | | — | | | | | | | | | | | | (252,690) | | | | | | (615) | | | | | | (8,438) | | | | |
|
F
|
| | | | | (261,128) | | | | | | — | | | | | | | | | | | | (261,128) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 615 | | | | |
|
I
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
非控股權益
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
M
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
總股本(赤字)
|
| | | | (9,390) | | | | | | 63,381 | | | | | | | | | | | | 53,991 | | | | | | 115,586 | | | | | | 50,328 | | | | | | | | | | | | 219,905 | | | | | | (110,586) | | | | | | | | | | | | 109,319 | | |
負債和權益合計(赤字)
|
| | | $ | 674,514 | | | | | $ | — | | | | | | | | | | | $ | 674,514 | | | | | $ | 115,989 | | | | | $ | 50,327 | | | | | | | | | | | $ | 840,830 | | | | | $ | (110,586) | | | | | | | | | | | $ | 730,244 | | |
|
| | |
截至的六個月
2021年7月3日 |
| |
這六個
個月截止 2021年6月30日 |
| |
交易
會計 調整 (假設沒有 贖回) |
| | | | | | | |
這六個
個月截止 2021年7月3日 |
| |
交易
會計 調整 (假設 最大 贖回) |
| | | | |
這六個
個月截止 2021年7月3日 |
| ||||||||||||||||||||||||||||||||||||
| | |
QualTek
歷史 |
| |
QualTek
調整 |
| | | | | | | |
QualTek AS
調整後的 |
| |
巖石
歷史 |
| | | | | | | |
形式
組合 (假設沒有 贖回) |
| | | | |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||||||||||||||
收入
|
| | | $ | 255,118 | | | | | $ | — | | | | | | | | | | | $ | 255,118 | | | | | $ | | | | | $ | | | | | | | | | | | $ | 255,118 | | | | | $ | — | | | | | | | | $ | 255,118 | | | ||
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | — | | | | | | | | | | | | 222,668 | | | | | | — | | | | | | — | | | | | | | | | | | | 222,668 | | | | | | — | | | | | | | | | 222,668 | | |
一般和行政
|
| | | | 24,065 | | | | | | — | | | | | | | | | | | | 24,065 | | | | | | — | | | | | | 395 | | | | |
|
EE
|
| | | | | 24,460 | | | | | | | | | | | | | | | 24,460 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
交易費用
|
| | | | 1,452 | | | | | | — | | | | | | | | | | | | 1,452 | | | | | | — | | | | | | 8,438 | | | | |
|
BB
|
| | | | | 9,890 | | | | | | — | | | | | | | | | 9,890 | | |
或有對價公允價值變動
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
長期資產減值
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
商譽減值
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
折舊和攤銷。
|
| | | | 26,622 | | | | | | — | | | | | | | | | | | | 26,622 | | | | | | — | | | | | | — | | | | | | | | | | | | 26,622 | | | | | | — | | | | | | | | | 26,622 | | |
運營和組建成本
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 395 | | | | | | (395) | | | | |
|
EE
|
| | | |
|
—
|
| | | | | — | | | | | | | | | — | | |
總成本和費用
|
| | | | 274,807 | | | | | | — | | | | | | | | | | | | 274,807 | | | | | | 395 | | | | | | 8,438 | | | | | | | | | | | | 283,640 | | | | | | — | | | | | | | | | 283,640 | | |
損失
操作 |
| | | | (19,689) | | | | | | — | | | | | | | | | | | | (19,689) | | | | | | (395) | | | | | | (8,438) | | | | | | | | | | | | (28,522) | | | | | | — | | | | | | | | | (28,522) | | |
其他收入(費用):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售/處置收益
財產的 和 設備 |
| | | | 304 | | | | | | — | | | | | | | | | | | | 304 | | | | | | — | | | | | | — | | | | | | | | | | | | 304 | | | | | | — | | | | | | | | | 304 | | |
利息費用
|
| | | | (21,215) | | | | | | 978 | | | | |
|
AA型
|
| | | | | (20,237) | | | | | | — | | | | | | — | | | | | | | | | | | | (20,237) | | | | | | — | | | | | | | | | (20,237) | | |
滅火損失
可轉換票據的 |
| | | | (2,436) | | | | | | — | | | | | | | | | | | | (2,436) | | | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | (2,436) | | | | | | — | | | | | | | | | (2,436) | | |
權證公允價值變動
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (223) | | | | | | — | | | | | | | | | | | | (223) | | | | | | — | | | | | | | | | (223) | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6 | | | | | | (6) | | | | |
|
抄送
|
| | | | | — | | | | | | — | | | | | | | | | — | | |
其他收入(費用)合計
|
| | | | (23,347) | | | | | | 978 | | | | | | | | | | | | (22,369) | | | | | | (217) | | | | | | (6) | | | | | | | | | | | | (22,592) | | | | | | — | | | | | | | | | (22,592). | | |
所得税
供應 |
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | | | |
|
DD
|
| | | | | | | | | | | | | | | | | | | | | | |
| | |
截至的六個月
2021年7月3日 |
| |
這六個
個月截止 2021年6月30日 |
| |
交易
會計 調整 (假設沒有 贖回) |
| | | | | | | |
這六個
個月截止 2021年7月3日 |
| |
交易
會計 調整 (假設 最大 贖回) |
| | | | | | | |
這六個
個月截止 2021年7月3日 |
| |||||||||||||||||||||||||||||||||
| | |
QualTek
歷史 |
| |
QualTek
調整 |
| | | | |
QualTek AS
調整後的 |
| |
巖石
歷史 |
| | | | | | | |
形式
組合 (假設沒有 贖回) |
| | | | | | | |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||||||||||||||
淨虧損
|
| | | | (43,036) | | | | | | 978 | | | | | | | | | (42,058) | | | | | | (612) | | | | | | (8,444) | | | | | | | | | | | | (51,114) | | | | | | — | | | | | | | | | | | | (51,114) | | |
其他綜合性
收入: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣折算調整
|
| | | | 309 | | | | | | — | | | | | | | | | 309 | | | | | | — | | | | | | — | | | | | | | | | | | | 309 | | | | | | — | | | | | | | | | | | | 309 | | |
綜合
損失 |
| | | $ | (42,727) | | | | | $ | 978 | | | | | | | | $ | (41,749) | | | | | $ | (612) | | | | | $ | (8,444) | | | | | | | | | | | $ | (50,805) | | | | | $ | — | | | | | | | | | | | $ | (50,805) | | |
可歸因於非控股權益的淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | | FF | | | | | | — | | | | | | — | | | | | | FF | | | | | | — | | |
可歸因於控股的淨收益(虧損)
利息 |
| | | $ | (42,727) | | | | | | | | | | | | | | $ | (41,749) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (50,805) | | |
每個
的收益
共享: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單位收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股基本收益和攤薄收益
個單位 |
| | | $ | (20.78) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
未償還的基本和稀釋加權平均公用事業單位
|
| | | | 2,149,441 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
加權平均 股流通股, 普通股 受制於 贖回 |
| | | | — | | | | | | | | | | | | | | | | | | | | | 11,117,625 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋淨值
每股收益, 普通股 受制於 贖回 |
| | | | — | | | | | | | | | | | | | | | | | | | | $ | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本稀釋
加權平均 股流通股, 不可贖回 普通股 |
| | | | — | | | | | | | | | | | | | | | | | | | | | 3,253,309 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋淨值
每股虧損, 不可贖回 普通股 |
| | | | — | | | | | | | | | | | | | | | | | | | | $ | (0.19) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至2020年12月31日的年度
|
| |
交易
會計 調整 (假設沒有 贖回) |
| | | | | | | |
用於
年終 12月31日 2020 |
| |
交易
會計 調整 (假設 最大 贖回) |
| |
用於
年終 12月31日 2020 |
| |||||||||||||||||||||||||||||||||||||||
| | |
QualTek
歷史 |
| |
QualTek
調整 |
| | | | | | | |
QualTek
調整後的 |
| |
巖石
歷史 |
| | | | | | | |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| ||||||||||||||||||||||||||||||
收入
|
| | | $ | 674,005 | | | | | $ | — | | | | | | | | | | | $ | 674,005 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 674,005 | | | | | $ | — | | | | | $ | 674,005 | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 615,914 | | | | | | — | | | | | | | | | | | | 615,914 | | | | | | — | | | | | | — | | | | | | | | | | | | 615,914 | | | | | | — | | | | | | 615,914 | | |
一般和行政
|
| | | | 47,853 | | | | | | — | | | | | | | | | | | | 47,853 | | | | | | — | | | | | | 1 | | | | |
|
EE
|
| | | | | 47,854 | | | | | | — | | | | | | 47,854 | | |
交易費用
|
| | | | 988 | | | | | | — | | | | | | | | | | | | 988 | | | | | | — | | | | | | 9,243 | | | | |
|
BB
|
| | | | | 10,231 | | | | | | — | | | | | | 10,231 | | |
或有對價公允價值變動
|
| | | | (7,081) | | | | | | — | | | | | | | | | | | | (7,081) | | | | | | — | | | | | | — | | | | | | | | | | | | (7,081) | | | | | | — | | | | | | (7,081) | | |
長壽減損
資產 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
商譽減值
|
| | | | 28,802 | | | | | | — | | | | | | | | | | | | 28,802 | | | | | | — | | | | | | — | | | | | | | | | | | | 28,802 | | | | | | — | | | | | | 28,802 | | |
折舊和攤銷
|
| | | | 48,497 | | | | | | — | | | | | | | | | | | | 48,497 | | | | | | — | | | | | | — | | | | | | | | | | | | 48,497 | | | | | | — | | | | | | 48,497 | | |
運營和組建成本
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1 | | | | | | (1) | | | | |
|
EE
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
總成本和費用
|
| | | | 734,973 | | | | | | — | | | | | | | | | | | | 734,973 | | | | | | 1 | | | | | | 9,243 | | | | | | | | | | | | 744,217 | | | | | | — | | | | | | 744,217 | | |
運營損失
|
| | | | (60,968) | | | | | | — | | | | | | | | | | | | (60,968) | | | | | | (1) | | | | | | (9,243) | | | | | | | | | | | | (70,212) | | | | | | — | | | | | | (70,212) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售/處置財產和設備的收益
|
| | | | 729 | | | | | | — | | | | | | | | | | | | 729 | | | | | | — | | | | | | — | | | | | | | | | | | | 729 | | | | | | — | | | | | | 729 | | |
利息費用
|
| | | | (37,848) | | | | | | — | | | | | | | | | | | | (37,848) | | | | | | — | | | | | | — | | | | | | | | | | | | (37,848) | | | | | | — | | | | | | (37,848) | | |
債務清償損失
|
| | | | — | | | | | | (4,054) | | | | |
|
GG
|
| | | | | (4,054) | | | | | | — | | | | | | — | | | | | | | | | | | | (4,054) | | | | | | — | | | | | | (4,054) | | |
公允價值變動
認股權證 |
| | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
信託持有的有價證券賺取的利息
賬户 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
其他收入(費用)合計
|
| | | | (37,119) | | | | | | (4,054) | | | | | | | | | | | | (41,173) | | | | | | — | | | | | | — | | | | | | | | | | | | (41,173) | | | | | | — | | | | | | (41,173) | | |
所得税撥備
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | |
|
DD
|
| | | |
|
—
|
| | | | | — | | | | | | — | | |
淨虧損
|
| | | | (98,087) | | | | | | (4,054) | | | | | | | | | | | | (102,141) | | | | | | (1) | | | | | | (9,243) | | | | | | | | | | | | (111,385) | | | | | | — | | | | | | (111,385) | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣換算調整。
|
| | | | 239 | | | | | | — | | | | | | | | | | | | 239 | | | | | | — | | | | | | — | | | | | | | | | | | | 239 | | | | | | — | | | | | | 239 | | |
全面虧損
|
| | | $ | (97,848) | | | | | $ | (4,054) | | | | | | | | | | | $ | (101,902) | | | | | $ | (1) | | | | | $ | (9,243) | | | | | | | | | | | $ | (111.146) | | | | | $ | — | | | | | $ | (111,146) | | |
可歸因於非控股權益的淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | | FF | | | | | | — | | | | | | FF | | | | | | — | | |
可歸因於控股權益的淨收益(虧損)
|
| | | $ | (97,848) | | | | | $ | — | | | | | | | | | | | $ | (101,902) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (111,146) | | |
每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單位基本收益和攤薄收益
|
| | | | (50.54) | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋加權平均
普通機組出廠 |
| | | | 2,005,824 | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加權平均已發行普通股基本和
稀釋 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2,500,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股基本和稀釋後淨虧損
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截至的六個月
2021年7月3日 |
| |
截至的年度
2020年12月31日 |
| ||||||||||||||||||
(單位為千,每股數據除外)
|
| |
假設沒有
贖回 |
| |
假設
最大 贖回 |
| |
假設沒有
贖回 |
| |
假設
最大 贖回 |
| ||||||||||||
預計淨虧損
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
普通股加權平均流通股
庫存 |
| | | | | | | | | | | | | | | | | | | | | | | | |
每股淨虧損(普通股股東的基本虧損和攤薄虧損)
|
| | | $ | | | | | | $ | | | | | | $ | | | | | |
$
|
|
| |
| | | | | | | | | | | | | | |
組合形式
|
| |
相當於QualTek的
每股備考(3) |
| ||||||||||||||||||
(單位和
除外,以千為單位 每股數據) |
| |
QualTek
(歷史) |
| |
巖石
(歷史) |
| |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| |
形式
組合 (假設沒有 贖回) |
| |
形式上的
組合 (假設 最大 贖回) |
| ||||||||||||||||||
截至2021年7月3日及截至2021年7月3日的6個月
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股賬面價值(1)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||||
普通股加權平均流通股 - 基本和稀釋
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股每股淨虧損
庫存 - 基本版和稀釋版 |
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | |
| | | | | | | | | | | | | | |
組合形式
|
| |
相當於QualTek的
每股備考(3) |
| ||||||||||||||||||
(單位和
除外,以千為單位 每股數據) |
| |
QualTek
(歷史) |
| |
巖石
(歷史) |
| |
形式
組合 (假設沒有 贖回) |
| |
形式
組合 (假設 最大 贖回) |
| |
形式
組合 (假設沒有 贖回) |
| |
形式上的
組合 (假設 最大 贖回) |
| ||||||||||||||||||
截至2020年12月31日的年度
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
每股賬面價值(1)
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||||
普通股加權平均流通股 - 基本和稀釋
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
普通股每股淨虧損
庫存 - 基本版和稀釋版 |
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
截至的六個月
|
| |||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
淨虧損
|
| | | $ | (43,036) | | | | | $ | (35,659) | | |
調整後的EBITDA(1)
|
| | | $ | 9,311 | | | | | $ | 8,018 | | |
| | |
截至的六個月
|
| |||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
淨虧損
|
| | | $ | (43,036) | | | | | $ | (35,659) | | |
管理費
|
| | | | 622 | | | | | | 262 | | |
交易費用
|
| | | | 1,452 | | | | | | 170 | | |
折舊和攤銷
|
| | | | 26,622 | | | | | | 24,037 | | |
利息費用
|
| | | | 21,215 | | | | | | 19,208 | | |
可轉換票據清償損失
|
| | | | 2,436 | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 9,311 | | | | | $ | 8,018 | | |
| | |
截至的六個月
|
| |||||||||||||||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | | | | $ | (92,330) | | | | | | (26.6)% | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | 316,734 | | | | | | (94,066) | | | | | | (29.7)% | | |
一般和行政
|
| | | | 24,065 | | | | | | 23,004 | | | | | | 1,061 | | | | | | 4.6% | | |
交易費用
|
| | | | 1,452 | | | | | | 170 | | | | | | 1,282 | | | | | | 754.1% | | |
折舊和攤銷
|
| | | | 26,622 | | | | | | 24,037 | | | | | | 2,585 | | | | | | 10.8% | | |
總成本和費用
|
| | | | 274,807 | | | | | | 363,945 | | | | | | (89,138) | | | | | | (24.5)% | | |
運營損失
|
| | | | (19,689) | | | | | | (16,497) | | | | | | (3,192) | | | | | | (19.3)% | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
財產和設備的銷售/處置收益
|
| | | | 304 | | | | | | 46 | | | | | | 258 | | | | | | 560.9% | | |
利息費用
|
| | | | (21,215) | | | | | | (19,208) | | | | | | (2,007) | | | | | | 10.4% | | |
可轉換票據清償損失
|
| | | | (2,436) | | | | | | — | | | | | | (2,436) | | | | | | 100.0% | | |
其他費用合計
|
| | | | (23,347) | | | | | | (19,162) | | | | | | (4,185) | | | | | | 21.8% | | |
淨虧損
|
| | | $ | (43,036) | | | | | $ | (35,659) | | | | | $ | (7,377) | | | | | | 20.7% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入
|
| | | $ | 674,005 | | | | | $ | 620,829 | | | | | $ | 53,176 | | | | | | 8.6% | | |
成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | |
收入成本
|
| | | | 615,914 | | | | | | 545,208 | | | | | | 70,706 | | | | | | 13.0% | | |
一般和行政
|
| | | | 47,853 | | | | | | 43,606 | | | | | | 4,247 | | | | | | 9.7% | | |
交易費用
|
| | | | 988 | | | | | | 4,257 | | | | | | (3,269) | | | | | | (76.8)% | | |
或有對價公允價值變動
|
| | | | (7,081) | | | | | | 5,883 | | | | | | (12,964) | | | | | | (220.4)% | | |
長期資產減值
|
| | | | — | | | | | | 840 | | | | | | (840) | | | | | | (100.0)% | | |
商譽減值
|
| | | | 28,802 | | | | | | 13,251 | | | | | | 15,551 | | | | | | 117.4% | | |
折舊和攤銷
|
| | | | 48,497 | | | | | | 42,115 | | | | | | 6,382 | | | | | | 15.2% | | |
總成本和費用
|
| | | | 734,973 | | | | | | 655,160 | | | | | | 79,813 | | | | | | 12.2% | | |
運營損失
|
| | | | (60,968) | | | | | | (34,331) | | | | | | (26,637) | | | | | | 77.6% | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
財產和設備的銷售/處置收益
|
| | | | 729 | | | | | | 130 | | | | | | 599 | | | | | | 460.8% | | |
利息費用
|
| | | | (37,848) | | | | | | (33,593) | | | | | | (4,255) | | | | | | 12.7% | | |
其他費用合計
|
| | | | (37,119) | | | | | | (33,463) | | | | | | (3,656) | | | | | | 10.9% | | |
淨虧損
|
| | | $ | (98,087) | | | | | $ | (67,794) | | | | | $ | (30,293) | | | | | | 44.7% | | |
| | |
截至的六個月
|
| |||||||||||||||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
電信
|
| | | $ | 229,835 | | | | | $ | 339,475 | | | | | $ | (109,640) | | | | | | (32.3)% | | |
可再生能源和回收物流
|
| | | | 25,283 | | | | | | 7,973 | | | | | | 17,310 | | | | | | 217.1% | | |
總收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | | | | $ | (92,330) | | | | | | (26.6)% | | |
調整後EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
電信
|
| | | | 13,941 | | | | | | 17,200 | | | | | | (3,259) | | | | | | (18.9)% | | |
可再生能源和回收物流
|
| | | | 4,019 | | | | | | (7) | | | | | | 4,026 | | | | | | 57,514.3% | | |
公司抵銷(&E)
|
| | | | (8,649) | | | | | | (9,175) | | | | | | 526 | | | | | | (5.7)% | | |
調整後EBITDA合計
|
| | | $ | 9,311 | | | | | $ | 8,018 | | | | | $ | 1,293 | | | | | | 16.1% | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
($)更改
|
| |
(%)更改
|
| ||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
電信
|
| | | $ | 605,095 | | | | | $ | 589,903 | | | | | $ | 15,192 | | | | | | 2.6% | | |
可再生能源和回收物流
|
| | | | 68,910 | | | | | | 30,926 | | | | | | 37,984 | | | | | | 122.8% | | |
總收入
|
| | | $ | 674,005 | | | | | $ | 620,829 | | | | | $ | 53,176 | | | | | | 8.6% | | |
調整後EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | |
電信
|
| | | | 755 | | | | | | 37,879 | | | | | | (37,124) | | | | | | (98.0)% | | |
可再生能源和回收物流
|
| | | | 28,943 | | | | | | 11,442 | | | | | | 17,501 | | | | | | 153.0% | | |
公司抵銷(&E)
|
| | | | (18,213) | | | | | | (16,635) | | | | | | (1,578) | | | | | | 9.5% | | |
調整後EBITDA合計
|
| | | $ | 11,485 | | | | | $ | 32,686 | | | | | $ | (21,201) | | | | | | (64.9)% | | |
| | |
截至的六個月
|
| |
截至2013年12月31日的年度
|
| ||||||||||||||||||
(千)
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| |
2020
|
| |
2019
|
| ||||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (13,933) | | | | | $ | (1,587) | | | | | $ | 13,457 | | | | | $ | (3,002) | | |
用於投資活動的淨現金
|
| | | | (21,208) | | | | | | (2,347) | | | | | | (3,963) | | | | | | (79,609) | | |
融資活動提供(使用)的淨現金
|
| | | | 72,782 | | | | | | 4,042 | | | | | | (9,712) | | | | | | 81,955 | | |
外幣匯率影響(折算)
現金 |
| | | | (13) | | | | | | (3) | | | | | | 59 | | | | | | 23 | | |
現金淨增/(減)
|
| | | $ | 37,628 | | | | | $ | 105 | | | | | $ | (159) | | | | | $ | (633) | | |
| | |
按期限到期付款
|
| |||||||||||||||||||||||||||
(千)
|
| |
合計
|
| |
少於
1年 |
| |
1個 - 3年
|
| |
3 - 5年
|
| |
超過
5年 |
| |||||||||||||||
信用額度
|
| | | $ | 59,837 | | | | | | — | | | | | | 59,837 | | | | | | — | | | | | | — | | |
定期貸款
|
| | | | 361,045 | | | | | | 9,564 | | | | | | 19,128 | | | | | | 332,353 | | | | | | — | | |
資本租賃義務
|
| | | | 29,008 | | | | | | 9,437 | | | | | | 15,507 | | | | | | 4,064 | | | | | | — | | |
經營租賃
|
| | | | 38,420 | | | | | | 10,017 | | | | | | 14,561 | | | | | | 5,970 | | | | | | 7,872 | | |
收購債務
|
| | | | 10,575 | | | | | | 10,575 | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | $ | 498,885 | | | | | | 39,593 | | | | | | 109,033 | | | | | | 342,387 | | | | | | 7,872 | | |
名稱
|
| |
年齡
|
| |
職位
|
|
Christopher S.Hisey(1) | | |
56
|
| | 導演 | |
伊麗莎白·唐尼 | | |
51
|
| | 首席行政官 | |
邁克爾·B·威廉姆斯 | | |
44
|
| | 首席商務官 | |
亞當·斯皮特勒 | | |
41
|
| | 首席財務官 | |
安德魯·温伯格(1) | | |
47
|
| | 董事長 | |
馬修·阿拉德(1) | | |
49
|
| | 導演 | |
Sam Chawla(2) | | |
46
|
| | 導演 | |
Raul deju(1) | | |
75
|
| | 導演 | |
Roger Bulloch(1) | | |
48
|
| | 導演 | |
名稱
|
| |
主要崗位
|
|
克里斯托弗·S·海西 | | | QualTek LLC首席執行官 | |
伊麗莎白·唐尼 | | | QualTek LLC首席行政官 | |
凱文·多蘭 | | |
QualTek Wireless LLC首席執行官
|
|
姓名和主要職務(A)
|
| |
年
|
| |
工資($)(2)(3)
|
| |
總計($)(4)
|
| |||||||||
QualTek LLC首席執行官Christopher S.Hisey(1)
|
| | | | 2020 | | | | | $ | 501,154 | | | | | $ | 501,154 | | |
QualTek LLC首席行政官Elizabeth Downey
|
| | | | 2020 | | | | | $ | 375,433 | | | | | $ | 375,433 | | |
QualTek Wireless LLC首席執行官Kevin Doran
|
| | | | 2020 | | | | | $ | 450,520 | | | | | $ | 450,520 | | |
| | | | | | | | |
選項獎(1)
|
| |||||||||||||||||||||
| | |
授予日期
|
| |
數量
證券 底層 未鍛鍊 選項(#) 可鍛鍊 |
| |
數量
證券 底層 未鍛鍊 選項(#) 不可行使 |
| |
選項
練習 價格 ($)(2) |
| |
選項
過期 日期(2) |
| |||||||||||||||
Hisey的Christopher S
|
| | | | 2019年4月15日 | | | | | | 12,305 | | | | | | 18,457(3) | | | | | | — | | | | | | — | | |
| | | | | 2019年4月15日 | | | | | | 13,672 | | | | | | 20,508(4) | | | | | | — | | | | | | — | | |
| | | | | 2019年4月15日 | | | | | | 15,280 | | | | | | 22,921(5) | | | | | | — | | | | | | — | | |
伊麗莎白·唐尼
|
| | | | 2019年4月15日 | | | | | | 2,256 | | | | | | 3,384(3) | | | | | | — | | | | | | — | | |
| | | | | 2019年4月15日 | | | | | | 2,506 | | | | | | 3,760(4) | | | | | | — | | | | | | — | | |
| | | | | 2019年4月15日 | | | | | | 2,801 | | | | | | 4,202(5) | | | | | | — | | | | | | — | | |
凱文·多蘭
|
| | | | 2019年4月15日 | | | | | | 2,871 | | | | | | 4,307(3) | | | | | | — | | | | | | — | | |
| | | | | 2019年4月15日 | | | | | | 3,190 | | | | | | 4,785(4) | | | | | | — | | | | | | — | | |
| | | | | 2019年4月15日 | | | | | | 3,566 | | | | | | 5,348(5) | | | | | | — | | | | | | — | | |
| | |
業務前合併
|
| |
業務後合併
|
| |||||||||||||||||||||||||||||||||
| | |
普通股
|
| |
假設沒有贖回
|
| |
假設100%贖回
|
| | | | |||||||||||||||||||||||||||
受益單位名稱和地址
所有者(1) |
| |
數量
個共享 受益 擁有 |
| |
%的
出色的 股份 常見 庫存 |
| |
數量
個共享 A類的 常見 庫存 |
| |
數量
個共享 B類的 常見 庫存 |
| |
%的
合計 投票 電源 |
| |
數量
個共享 A類的 常見 庫存 |
| |
數量
個共享 B類的 常見 庫存 |
| |
%的
合計 投票 電源 |
| |||||||||||||||
董事和高管
個巖石: |
| | | | | | | | | | | | | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
拜倫·羅斯(2)
|
| | | | 1,028,876 | | | | | | 7.0% | | | | | | 1,654,626 | | | | | | | | | | | | | | | 1,654,626 | | | | | | | | |
Aaron Gurewitz(3)
|
| | | | 119,540 | | | | | | 0.8% | | | | | | 119,540 | | | | | | | | | | | | | | | 119,540 | | | | | | | | |
戈登·羅斯(2)
|
| | | | 672,956 | | | | | | 4.6% | | | | | | 1,298,706 | | | | | | | | | | | | | | | 1,298,706 | | | | | | | | |
約翰·利普曼
|
| | | | 699,381 | | | | | | 4.7% | | | | | | 796,862 | | | | | | | | | | | | | | | 796,862 | | | | | | | | |
裏克·哈特菲爾
|
| | | | 89,577 | | | | | | * | | | | | | 102,062 | | | | | | | | | | | | | | | 102,062 | | | | | | | | |
莫莉·蒙哥馬利
|
| | | | 40,233 | | | | | | * | | | | | | 40,233 | | | | | | | | | | | | | | | 40,233 | | | | | | | | |
大衞·M·弗裏德伯格(4)
|
| | | | 40,233 | | | | | | * | | | | | | 40,233 | | | | | | | | | | | | | | | 40,233 | | | | | | | | |
亞當·羅斯坦
|
| | | | 40,233 | | | | | | * | | | | | | 40,233 | | | | | | | | | | | | | | | 40,233 | | | | | | | | |
Sam Chawla
|
| | | | 91,194 | | | | | | * | | | | | | 91,194 | | | | | | | | | | | | | | | 91,194 | | | | | | | | |
詹姆斯·戈爾德
|
| | | | 91,194 | | | | | | * | | | | | | 91,194 | | | | | | | | | | | | | | | 91,194 | | | | | | | | |
所有董事和高管
作為一個羣體的羅科爾軍官 (8個人) |
| | | | 2,332,813 | | | | | | 15.8% | | | | | | 3,068,529 | | | | | | | | | | | | | | | 3,068,529 | | | | | | | | |
5%持有者比例:
|
| | | | | | | | | | | | | | | | | | | | | | | | | % | | | | | | | | | | | | | | |
拜倫·羅斯(5)
|
| | | | 1,028,876 | | | | | | 7.0% | | | | | | 1,654,626 | | | | | | | | | | | | | | | 1,654,626 | | | | | | | | |
桑德斯·莫里斯·哈里斯有限責任公司(6)
|
| | | | 873,035 | | | | | | 5.9% | | | | | | 1,991,535 | | | | | | | | | | | | | | | 1,991,535 | | | | | | | | |
格雷澤資本有限責任公司(7)
|
| | | | 740,954 | | | | | | 5.0% | | | | | | 740,954 | | | | | | | | | | | | | | | 740,954 | | | | | | | | |
董事和高管
合併後公司的 完成業務 組合: |
| | | | | | | | |
|
%
|
| | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
克里斯托弗·S·海西
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
伊麗莎白·唐尼
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
邁克爾·B·威廉姆斯
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
亞當·斯皮特勒
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
安德魯·温伯格
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬修·阿拉德
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合併後公司的全體董事和高級管理人員([•]個人)
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
5%的持有者
合併後的公司 完成業務 組合: |
| | | | | | | | | | | | | | | | | | | | | | | |
|
%
|
| | | | | | | | | | | | | |
BCP AIV Investor Holdings-3,L.P
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BCP Strategic AIV Investor Holdings-2,L.P
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
業務前合併
|
| |
業務後合併
|
| ||||||||||||||||||||||||
| | |
普通股
|
| |
假設沒有贖回
|
| |
假設100%贖回
|
| | | | ||||||||||||||||||
受益單位名稱和地址
所有者(1) |
| |
數量
個共享 受益 擁有 |
| |
%的
出色的 股份 常見 庫存 |
| |
數量
個共享 A類的 常見 庫存 |
| |
數量
個共享 B類的 常見 庫存 |
| |
%的
合計 投票 電源 |
| |
數量
個共享 A類的 常見 庫存 |
| |
數量
個共享 B類的 常見 庫存 |
| |
%的
合計 投票 電源 |
| ||||||
BCP QualTek Investor Holdings,L.P
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | |
BCP QualTek,LLC
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | |
BCP QualTekII,LLC
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | |
BCP QualTek Management,LLC
|
| | | | [•] | | | | | | [•]% | | | | | | | | | | | | | | | | | | | | |
出售股東名稱
|
| |
數量
股份 A類 普通股 之前擁有 產品 |
| |
最大數量
的股票數量為 A類 普通股 將成為 按規定銷售 至此 招股説明書 |
| |
數量
個共享 A類的 普通股 之後擁有的 產品 |
| |
百分比
的股票數量為 A類 普通股 之後擁有的 產品(1) |
| |||||||||
Victoria Partner LP(2)
|
| | | | 2,125,000 | | | | | | 2,125,000 | | | | | | — | | | | | |
ZCA私人投資基金II,LP(3)
|
| | | | 375,000 | | | | | | 375,000 | | | | | | — | | | | | |
CVI Investments,Inc.(4)
|
| | | | 1,125,000 | | | | | | 1,125,000 | | | | | | — | | | | | |
DS Liquid Div RVA mon LLC(5)
|
| | | | 379,688 | | | | | | 379,688 | | | | | | — | | | | | |
Monashee Solitario Fund.LP(6)
|
| | | | 632,813 | | | | | | 632,813 | | | | | | — | | | | | |
Pacera Larson Ventures LLC(7)
|
| | | | 437,500 | | | | | | 437,500 | | | | | | — | | | | | |
ACT Capital Partners,LP(8)
|
| | | | 125,000 | | | | | | 125,00 | | | | | | — | | | | | |
埃克爾家庭夥伴關係(9)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | |
銀杏基金有限責任公司(10)
|
| | | | 182,500 | | | | | | 182,500 | | | | | | — | | | | | |
Whitethorne Fund,LLC(11)
|
| | | | 105,000 | | | | | | 105,000 | | | | | | — | | | | | |
Granite Point Capital Master Fund,LP(12)
|
| | | | 225,000 | | | | | | 225,000 | | | | | | — | | | | | |
花崗巖點資本蠍子聚焦創意基金(13)
|
| | | | 112,500 | | | | | | 112,500 | | | | | | — | | | | | |
艾默生1993家族信託基金(14)
|
| | | | 275,000 | | | | | | 275,000 | | | | | | — | | | | | |
艾默生合作伙伴(15家)
|
| | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | |
蘇格蘭民族黨家庭夥伴關係(16)
|
| | | | 150,000 | | | | | | 150,000 | | | | | | — | | | | | |
大衞·S·澤爾曼(17歲)
|
| | | | 112,500 | | | | | | 112,500 | | | | | | — | | | | | |
Millrace Capital,LP(18)
|
| | | | 36,563 | | | | | | 36,563 | | | | | | — | | | | | |
Millrace Fund,LP(19)
|
| | | | 390,938 | | | | | | 390,938 | | | | | | — | | | | | |
BCP QualTek LLC(20)
|
| | | | 750,000 | | | | | | 750,000 | | | | | | — | | | | | |
出售股東名稱
|
| |
數量
股份 A類 普通股 之前擁有 產品 |
| |
最大數量
的股票數量為 A類 普通股 將成為 按規定銷售 至此 招股説明書 |
| |
數量
個共享 A類的 普通股 之後擁有的 產品 |
| |
百分比
的股票數量為 A類 普通股 之後擁有的 產品(1) |
| |||||||||
外殼公司F/B/O Wasatch微帽
基金(21) |
| | | | 1,700,000 | | | | | | 1,700,000 | | | | | | — | | | | | |
羅斯資本合夥公司(Roth Capital Partners,LLC)(22)
|
| | | | 607,231 | | | | | | 594,588 | | | | | | 12,643 | | | | | |
Aaron M.Gurewitz,AMG Trust受託人
成立於2007年1月23日(23) |
| | | | 136,202 | | | | | | 16,662 | | | | | | 119,540 | | | | | |
戈登·J·羅斯(24歲)
|
| | | | 99,852 | | | | | | 7,500 | | | | | | 92,352 | | | | | |
馬修·戴(25歲)
|
| | | | 16,093 | | | | | | 2,000 | | | | | | 14,093 | | | | | |
西奧多·D·羅斯(26歲)
|
| | | | 57,298 | | | | | | 5,000 | | | | | | 52,298 | | | | | |
邁克·安德森(27歲)
|
| | | | 51,031 | | | | | | 6,243 | | | | | | 44,788 | | | | | |
布拉德·貝克(28歲)
|
| | | | 102,062 | | | | | | 12,485 | | | | | | 89,577 | | | | | |
克雷格-哈勒姆資本集團(Craig-Hallum Capital Group LLC)(29)
|
| | | | 589,761 | | | | | | 450,235 | | | | | | 139,526 | | | | | |
史蒂夫·戴爾(30歲)
|
| | | | 51,031 | | | | | | 6,243 | | | | | | 44,788 | | | | | |
凱文·哈里斯(31歲)
|
| | | | 102,062 | | | | | | 12,485 | | | | | | 89,577 | | | | | |
威廉·F·哈特菲爾三世(32)
|
| | | | 102,062 | | | | | | 12,485 | | | | | | 89,577 | | | | | |
唐納德·瑞安·胡爾特斯特蘭德(33歲)
|
| | | | 76,547 | | | | | | 9,364 | | | | | | 67,183 | | | | | |
丹·卡普克(34歲)
|
| | | | 25,515 | | | | | | 3,121 | | | | | | 22,394 | | | | | |
約翰·利普曼(35歲)
|
| | | | 796,862 | | | | | | 97,481 | | | | | | 699,381 | | | | | |
克里斯蒂安·施瓦布(36歲)
|
| | | | 25,515 | | | | | | 3,121 | | | | | | 22,394 | | | | | |
喬治·薩頓(37歲)
|
| | | | 51,031 | | | | | | 6,243 | | | | | | 44,788 | | | | | |
詹姆斯·扎沃拉(38歲)
|
| | | | 51,031 | | | | | | 6,243 | | | | | | 44,788 | | | | | |
愛國者戰略合作伙伴有限責任公司(39)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | |
阿里赫·科爾(40)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | |
海港控股有限公司(41)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
Skylands Special Investment LLC(42)
|
| | | | 37,500 | | | | | | 37,500 | | | | | | — | | | | | |
Skylands Special Investment II LLC(43家)
|
| | | | 7,500 | | | | | | 7,500 | | | | | | — | | | | | |
Daniel Alpert Trust UAD 12/27/90(44)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
法蘭·哈里曼·阿爾伯特(45歲)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
希拉里·阿爾伯特(46歲)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
羅伯特·阿爾伯特(47歲)
|
| | | | 35,000 | | | | | | 35,000 | | | | | | — | | | | | |
埃裏克·安德爾(48歲)
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
喬治·鮑爾(49歲)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
米婭·斯嘉麗·巴蒂蒂克2016信託基金
UAD 12/23/16(50) |
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | | | | |
吉姆·伯傑(51歲)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
凱瑟琳·布斯奎特·凱恩(52歲)
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | | | | |
艾琳V.聖誕節(53)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
詹姆斯·W·聖誕節(54歲)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | |
丹尼爾·J·克拉克(55歲)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
Sheldrake Holdings LLC(56)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
出售股東名稱
|
| |
數量
股份 A類 普通股 之前擁有 產品 |
| |
最大數量
的股票數量為 A類 普通股 將成為 按規定銷售 至此 招股説明書 |
| |
數量
個共享 A類的 普通股 之後擁有的 產品 |
| |
百分比
的股票數量為 A類 普通股 之後擁有的 產品(1) |
| |||||||||
唐納德·J·德拉贊可撤銷信託基金
dtd 10/04/2006(57) |
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
威廉·羅傑·克萊門斯和黛比·林恩·克萊門斯JT WROS(58)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
莫頓·A·科恩私募股權公司(Morton A Cohn Private Equity)(59)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | |
艾琳·科爾金2015孫輩的TRU
UAD 12/03/15(60) |
| | | | 3,000 | | | | | | 3,000 | | | | | | — | | | | | |
柯克·L·卡温頓(61歲)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
2015年夏季林恩·坎寧安兒童信託基金(62)
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
得克薩斯州迪拉德集團有限公司(63)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
Dillco Inc.(64)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
盧克·J·德魯裏非豁免信託基金(65)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
馬修·J·德魯裏非豁免信託基金(66)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
坦尼婭·J·德魯裏(67歲)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
Tanya Jo Drury Trust(68歲)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
利·埃利斯和米米·G·埃利斯JTWROS(69)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
迭戈·費爾南德斯和馬洛裏·費爾南德斯JT Ten(70)
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | | | | |
文森特·D·福斯特(71歲)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
Ariana J.Gale 2006 Trust DTD 3/26/2006(72)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
詹姆斯·蓋爾(73歲)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
小羅素·哈丁(74)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
史蒂夫·哈特(75歲)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | |
愛德華·F·海爾(76歲)
|
| | | | 100,000 | | | | | | 100,000 | | | | | | — | | | | | |
沃爾夫峽谷有限公司-特價(77)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | |
基南有限合夥企業(78家)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
Kosberg Holdings LLC(79)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | |
凱文·馬託查和莎拉·馬託查(80歲)
|
| | | | 7,500 | | | | | | 7,500 | | | | | | — | | | | | |
保羅·米查姆(81歲)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | |
邁克爾·米切爾(82歲)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
加里·R·彼得森(83歲)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
克里斯汀·M·帕特森(84歲)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
Proto Investments Ltd(85)
|
| | | | 15,000 | | | | | | 15,000 | | | | | | — | | | | | |
小羅素·哈丁(Russell Hardin Jr.)孫輩的TRU
UAD 12/03/15(86) |
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
諾蘭·瑞安(87歲)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
唐·A·桑德斯兒童信託基金DTD 2003(88)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
2009年10月21日桑德斯兒童信託基金會首席財務官克里斯托弗·科爾默(89)
|
| | | | 3,000 | | | | | | 3,000 | | | | | | — | | | | | |
出售股東名稱
|
| |
數量
股份 A類 普通股 之前擁有 產品 |
| |
最大數量
的股票數量為 A類 普通股 將成為 按規定銷售 至此 招股説明書 |
| |
數量
個共享 A類的 普通股 之後擁有的 產品 |
| |
百分比
的股票數量為 A類 普通股 之後擁有的 產品(1) |
| |||||||||
2009桑德斯兒童信託基金2009年10月21日FBO
切爾西·科爾默(90歲) |
| | | | 4,000 | | | | | | 4,000 | | | | | | — | | | | | |
阿爾伯特·桑德斯·凱勒TR U/T/D 02/11/97(91)
|
| | | | 5,000 | | | | | | 5,000 | | | | | | — | | | | | |
Sela Rivas Sanders 2003 U/A/D 06/16/03(92)
|
| | | | 4,000 | | | | | | 4,000 | | | | | | — | | | | | |
諾蘭·布拉德利·桑德斯2005 U/A/D
06/16/03(93) |
| | | | 4,000 | | | | | | 4,000 | | | | | | — | | | | | |
唐·A·桑德斯(94)
|
| | | | 50,000 | | | | | | 50,000 | | | | | | — | | | | | |
(Br)凱瑟琳·U·桑德斯(95)
|
| | | | 30,000 | | | | | | 30,000 | | | | | | — | | | | | |
勞拉·K·桑德斯(96歲)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | |
昆西·卡特琳娜·桑德斯2009 TR(97)
|
| | | | 4,000 | | | | | | 4,000 | | | | | | — | | | | | |
安德魯·沙特和安妮特·沙特JT
Ten(98) |
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
史蒂夫·斯科特(99歲)
|
| | | | 40,000 | | | | | | 40,000 | | | | | | — | | | | | |
梅勒妮·E·肖2015兒童信託基金
UAD 12/07/15(100) |
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
肖恩·保羅·凱特勒2015兒童信託基金
UAD 12/07/15(101) |
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
亞瑟·哈格·謝爾曼(102)
|
| | | | 12,500 | | | | | | 12,500 | | | | | | — | | | | | |
朱莉婭·格蕾絲·謝爾曼信託基金會2006年12月26日(103)
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
卡森·阿萊娜·謝爾曼信託基金
UAD 03/11/01(104) |
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
珍妮特·E·賽克斯(105)
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
霍華德·西爾弗曼和菲利斯·西爾弗曼Ten COM(106Com)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | |
克雷格·A·史密斯和麗莎·J·史密斯JTWROS(107)
|
| | | | 12,500 | | | | | | 12,500 | | | | | | — | | | | | |
白金商業投資(108)
|
| | | | 40,000 | | | | | | 40,000 | | | | | | — | | | | | |
馬修·斯沃茨(109)
|
| | | | 2,500 | | | | | | 2,500 | | | | | | — | | | | | |
坦格爾伍德家族有限公司合夥企業(110)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
大衞·陶瑞(111)
|
| | | | 10,000 | | | | | | 10,000 | | | | | | — | | | | | |
約翰·惠特邁爾(112)
|
| | | | 7,500 | | | | | | 7,500 | | | | | | — | | | | | |
約翰·惠特邁爾競選活動(113)
|
| | | | 20,000 | | | | | | 20,000 | | | | | | — | | | | | |
約翰·哈里斯·惠特邁爾(John Harris Whitmire)2015年孫輩信託基金
|
| | | | 3,000 | | | | | | 3,000 | | | | | | — | | | | | |
約翰·W·約翰遜(115)
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | |
| | |
第
頁
|
|
Roth CH Acquisition III Co.經審計的財務報表 | | | ||
獨立註冊會計師事務所報告
|
| |
F-2
|
|
資產負債表
|
| |
F-3
|
|
運營報表
|
| |
F-4
|
|
股東權益變動表
|
| |
F-5
|
|
現金流量表
|
| |
F-6
|
|
財務報表附註
|
| |
F-7
|
|
Roth CH Acquisition III Co.未經審計的財務報表 | | | ||
截至2021年6月30日(未經審計)和12月31日的簡明合併資產負債表
2020 |
| |
F-16
|
|
截至2021年6月30日和2020年6月30日的三個月和六個月的簡明綜合經營報表(未經審計)
|
| |
F-17
|
|
截至2021年和2020年6月30日的三個月和六個月的股東權益簡明綜合變動表(未經審計)
|
| |
F-18
|
|
截至2021年6月30日和2020年6月30日的6個月現金流量表簡明合併報表(未經審計)
|
| |
F-19
|
|
簡明合併財務報表附註(未經審計)
|
| |
F-20
|
|
BCP QualTek Holdco,LLC及其子公司經審計的合併財務報表 | | | ||
獨立註冊會計師事務所報告
|
| |
F-36
|
|
截至2020年12月31日和2019年12月31日的合併資產負債表
|
| |
F-37
|
|
截至2020年12月31日和2019年12月31日的三個年度的合併經營報表和全面虧損
|
| |
F-38
|
|
截至2020年12月31日和2019年12月31日的三個年度的合併權益變動表
|
| |
F-39
|
|
截至2020年12月31日和2019年12月31日的三個年度的合併現金流量表
|
| |
F-40
|
|
合併財務報表附註
|
| |
F-41
|
|
BCP QualTek Holdco,LLC及其子公司未經審計的合併合併財務報表
|
| | ||
截至2021年7月3日和2020年12月31日的簡明合併資產負債表
|
| |
F-61
|
|
截至2021年7月3日和2020年7月4日止六個月的簡明綜合經營報表和全面虧損
|
| |
F-62
|
|
截至2021年7月3日和2020年7月4日的6個月的簡明權益變動表
|
| |
F-63
|
|
截至2021年7月3日和2020年7月4日的六個月現金流量表簡明合併報表
|
| |
F-64
|
|
簡明合併財務報表附註
|
| |
F-65
|
|
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 195,758 | | | | | $ | 25,000 | | |
其他流動資產
|
| | | | 1,500 | | | | | | — | | |
流動資產總額
|
| | | | 197,258 | | | | | | 25,000 | | |
延期發售成本
|
| | | | 31,542 | | | | | | — | | |
總資產
|
| | | $ | 228,800 | | | | | $ | 25,000 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應計費用
|
| | | $ | 1,000 | | | | | $ | 1,225 | | |
應計產品成本
|
| | | | 5,000 | | | | | | — | | |
本票 - 關聯方
|
| | | | 200,000 | | | | | | — | | |
流動負債總額
|
| | | | 206,000 | | | | | | 1,225 | | |
承諾 | | | | | | | | | | | | | |
股東權益 | | | | | | | | | | | | | |
普通股,面值0.0001美元;授權股份5000萬股;截至2020年12月31日和2019年12月31日已發行和已發行股票2,875,000股(1)
|
| | | | 288 | | | | | | 288 | | |
新增實收資本
|
| | | | 24,712 | | | | | | 24,712 | | |
累計虧損
|
| | | | (2,200) | | | | | | (1,225) | | |
股東權益合計
|
| | | | 22,800 | | | | | | 23,775 | | |
總負債和股東權益
|
| | | $ | 228,800 | | | | | $ | 25,000 | | |
| | |
本年度
已結束 12月31日 2020 |
| |
期間
來自 2月13日 2019 (初始) 至 12月31日 2019 |
| ||||||
組建和運營成本
|
| | | $ | 975 | | | | | $ | 1,225 | | |
淨虧損
|
| | | $ | (975) | | | | | $ | (1,225) | | |
加權平均流通股、基本股和稀釋股(1)
|
| | | | 2,500,000 | | | | | | 2,500,000 | | |
普通股基本和攤薄淨虧損
|
| | | $ | (0.00) | | | | | $ | (0.00) | | |
| | |
普通股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||||||||
| | |
個共享
|
| |
金額
|
| | | | | | | | | | | | | | | | | | | ||||||
Balance - 2019年2月13日(開始)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向初始股東發行普通股(1)
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,225) | | | | | | (1,225) | | |
Balance - 2019年12月31日
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | (1,225) | | | | | | 23,775 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (975) | | | | | | (975) | | |
Balance - 2020年12月31日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (2,200) | | | | | $ | 22,800 | | |
| | |
本年度
已結束 12月31日 2020 |
| |
期間
來自 2月13日 2019 (初始) 至 12月31日 2019 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (975) | | | | | $ | (1,225) | | |
調整以調整淨虧損與經營活動中使用的淨現金: | | | | | | | | | | | | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
其他流動資產
|
| | | | (1,500) | | | | | | — | | |
應計費用
|
| | | | (225) | | | | | | 1,225 | | |
經營活動使用的淨現金
|
| | | | (2,700) | | | | | | — | | |
融資活動現金流: | | | | | | | | | | | | | |
向初始股東出售普通股的收益
|
| | | | — | | | | | | 25,000 | | |
本票 - 關聯方收益
|
| | | | 200,000 | | | | | | — | | |
發售費用支付
|
| | | | (26,542) | | | | | | — | | |
經營活動提供的淨現金
|
| | | | 173,458 | | | | | | 25,000 | | |
現金淨變動
|
| | | | 170,758 | | | | |
|
25,000
|
| |
現金 - 開始
|
| | | | 25,000 | | | | | | — | | |
現金 - 結束 | | | | $ | 195,758 | | | | | $ | 25,000 | | |
非現金投融資活動: | | | | | | | | | | | | | |
計入應計發售成本的延期發售成本
|
| | | $ | 5,000 | | | | | $ | — | | |
| | |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 685,402 | | | | | $ | 195,758 | | |
預付費用
|
| | | | 297,961 | | | | | | 1,500 | | |
流動資產總額
|
| | | | 983,363 | | | | | | 197,258 | | |
延期發售成本
|
| | | | — | | | | | | 31,542 | | |
信託賬户持有的有價證券
|
| | | | 115,005,972 | | | | | | — | | |
總資產
|
| | | $ | 115,989,335 | | | | | $ | 228,800 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付賬款和應計費用
|
| | | $ | 86,970 | | | | | $ | 1,000 | | |
應計產品成本
|
| | | | 1,105 | | | | | | 5,000 | | |
本票 - 關聯方
|
| | | | — | | | | | | 200,000 | | |
流動負債總額
|
| | | | 88,075 | | | | | | 206,000 | | |
保修責任
|
| | | | 315,180 | | | | | | — | | |
總負債
|
| | | | 403,255 | | | | | | 206,000 | | |
承諾 | | | | | | | | | | | | | |
分別於2021年6月30日和2020年12月31日,普通股可能贖回11,058,607股,沒有贖回價值的股票
|
| | | | 110,586,069 | | | | | | — | | |
股東權益 | | | | | | | | | | | | | |
普通股,面值0.0001美元;授權5000萬股;
3,724,393股和2,875,000股已發行和已發行股票(不包括 截至6月30日,11,058,607股,沒有可能贖回的股票) 2021年和2020年12月31日 |
| | | | 372 | | | | | | 288 | | |
新增實收資本
|
| | | | 5,614,547 | | | | | | 24,712 | | |
累計虧損
|
| | | | (614,908) | | | | | | (2,200) | | |
股東權益合計
|
| | | | 5,000,011 | | | | | | 22,800 | | |
總負債和股東權益
|
| | | $ | 115,989,335 | | | | | $ | 228,800 | | |
| | |
截止三個月
06月30日 |
| |
截至6個月
06月30日 |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
一般和行政費用
|
| | | $ | 355,550 | | | | | $ | — | | | | | $ | 395,301 | | | | | $ | 85 | | |
運營損失
|
| | | | (355,550) | | | | | | — | | | | | | (395,301) | | | | | | (85) | | |
其他收入(費用): | | | | | | | | | | | | | | | | | | | | | | | | | |
權證公允價值變動
|
| | | | (232,560) | | | | | | — | | | | | | (223,380) | | | | | | — | | |
信託持有的有價證券賺取的利息
帳户 |
| | | | 4,142 | | | | | | — | | | | | | 5,973 | | | | | | — | | |
其他費用,淨額
|
| | | | (228,418) | | | | | | — | | | | | | (217,407) | | | | | | — | | |
所得税前虧損
|
| | | | (583,968) | | | | | | — | | | | | | (612,708) | | | | | | (85) | | |
淨虧損
|
| | | $ | (583,968) | | | | | $ | — | | | | | $ | (612,708) | | | | | $ | (85) | | |
基本和稀釋後加權平均流通股、需要贖回的普通股
|
| | | | 11,117,004 | | | | | | — | | | | | | 11,117,625 | | | | | | — | | |
每股基本和稀釋後淨收益,普通股需贖回
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
基本和稀釋後加權平均流通股,不可贖回普通股
|
| | | | 3,665,996 | | | | | | — | | | | | | 3,253,309 | | | | | | 2,500,000 | | |
基本和稀釋後每股淨虧損,不可贖回普通股
|
| | | $ | (0.16) | | | | | $ | 0.00 | | | | | $ | (0.19) | | | | | $ | 0.00 | | |
| | |
普通股
|
| |
其他
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||||||||
|
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||
Balance - 2021年1月1日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (2,200) | | | | | $ | 22,800 | | |
銷售1150萬台,扣除承保折扣和發售費用
|
| | | | 11,500,000 | | | | | | 1,150 | | | | | | 112,186,638 | | | | | | — | | | | | | 112,187,788 | | |
出售408,000個私募單位私募股份
|
| | | | 408,000 | | | | | | 41 | | | | | | 3,988,159 | | | | | | — | | | | | | 3,988,200 | | |
可能贖回的普通股
|
| | | | (11,117,004) | | | | | | (1,113) | | | | | | (111,168,926) | | | | | | — | | | | | | (111,170,039) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (28,740) | | | | | | (28,740) | | |
Balance - 2021年3月31日
|
| | | | 3,665,996 | | | | | | 366 | | | | | | 5,030,583 | | | | | | (30,940) | | | | | | 5,000,009 | | |
可能贖回的普通股
|
| | | | 58,397 | | | | | | 6 | | | | | | 583,964 | | | | | | — | | | | | | 583,970 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (583,968) | | | | | | (583,968) | | |
Balance - 2021年6月30日
|
| | | | 3,724,393 | | | | | $ | 372 | | | | | $ | 5,614,547 | | | | | $ | (614,908) | | | | | $ | 5,000,011 | | |
| | |
普通股
|
| |
其他
實收金額 大寫 |
| |
累計
赤字 |
| |
合計
股東的 股權 |
| ||||||||||||||||||
|
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||
Balance - 2020年1月1日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (1,225) | | | | | $ | 23,775 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | (85) | | | | | | (85) | | |
Balance - 於2020年3月31日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (1,310) | | | | | $ | 23,690 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance - 2020年6月30日
|
| | | | 2,875,000 | | | | | $ | 288 | | | | | $ | 24,712 | | | | | $ | (1,310) | | | | | $ | 23,690 | | |
| | |
截至6個月
|
| |||||||||
| | |
06月30日
2021 |
| |
06月30日
2020 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (612,708) | | | | | $ | (85) | | |
調整以調整淨虧損與經營活動中使用的淨現金: | | | | | | | | | | | | | |
權證公允價值變動
|
| | | | 223,380 | | | | | | — | | |
信託賬户中持有的有價證券賺取的利息
|
| | | | (5,973) | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
預付費用
|
| | | | (296,461) | | | | | | — | | |
應付賬款和應計費用
|
| | | | 85,970 | | | | | | 85 | | |
經營活動使用的淨現金
|
| | |
|
(605,792)
|
| | | | | — | | |
投資活動現金流: | | | | | | | | | | | | | |
信託賬户現金投資
|
| | | $ | (115,000,000) | | | | | | — | | |
投資活動使用的淨現金
|
| | |
|
(115,000,000)
|
| | | | | — | | |
融資活動現金流: | | | | | | | | | | | | | |
出售單位的收益,扣除支付的承保折扣後的淨額
|
| | | $ | 112,700,000 | | | | | | — | | |
出售私募單位的收益
|
| | | | 4,080,000 | | | | | | — | | |
本票 - 關聯方還款
|
| | | | (200,000) | | | | | | — | | |
支付產品費用
|
| | | | (484,565) | | | | | | — | | |
融資活動提供的淨現金
|
| | |
|
116,095,435
|
| | | | | — | | |
現金淨變動
|
| | |
|
489,643
|
| | | | | — | | |
Cash - 期初
|
| | | | 195,758 | | | | | | — | | |
Cash - 期末
|
| | | $ | 685,402 | | | | | | — | | |
非現金投融資活動: | | | | | | | | | | | | | |
計入應計發售成本的發售成本
|
| | | $ | 1,105 | | | | | | — | | |
可能贖回的普通股初始分類
|
| | | $ | 111,197,990 | | | | | | — | | |
可能贖回的普通股價值變動
|
| | | $ | (611,921) | | | | | | — | | |
| | |
截止三個月
06月30日 |
| |
截至6個月
06月30日 |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
可能贖回的普通股 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子:可分配給普通股的收益,以
為準
可能的贖回 |
| | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的有價證券賺取的利息
|
| | | $ | 3,983 | | | | | $ | — | | | | | $ | 5,744 | | | | | $ | — | | |
減去:可用於繳税的利息
|
| | | | (3,983) | | | | | | — | | | | | | (5,744) | | | | | | — | | |
可分配給普通股的淨收入可能需要贖回
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
分母:加權平均普通股,以
為準
可能的贖回 |
| | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後的加權平均流通股,普通股可能需要贖回
|
| | | | 11,117,004 | | | | | | — | | | | | | 11,117,625 | | | | | | — | | |
每股基本和稀釋後淨收益,普通股可能需要贖回
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
不可贖回普通股 | | | | | | | | | | | | | | | | | | | | | | | | | |
分子:淨虧損減去可分配給可能贖回的普通股的淨收益
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
截止三個月
06月30日 |
| |
截至6個月
06月30日 |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
淨虧損
|
| | | $ | (583,968) | | | | | $ | — | | | | | $ | (612,708) | | | | | $ | (85) | | |
減去:可分配給普通股的淨收入,但可能贖回
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
不可贖回淨虧損
|
| | | $ | (583,968) | | | | | $ | — | | | | | $ | (612,708) | | | | | $ | (85) | | |
分母:加權平均不可贖回普通股
庫存 |
| | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀釋後加權平均流通股,不可贖回普通股
|
| | | | 3,665,996 | | | | | | — | | | | | | 3,253,309 | | | | | | — | | |
基本和稀釋後每股淨虧損,不可贖回普通股
|
| | | $ | (0.16) | | | | | $ | (0.00) | | | | | $ | (0.19) | | | | | $ | (0.00) | | |
|
| | |
説明
|
| |
06月30日
2021 |
| |
在
中報價
活躍市場 (一級) |
| |
其他重要人物
可觀察到的輸入 (二級) |
| |
其他重要人物
無法觀察到的輸入 (三級) |
| ||||||||||||
資產:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
信託賬户中持有的現金和有價證券
|
| | | | | | $ | 115,005,972 | | | | | $ | 115,005,972 | | | | | $ | — | | | | | $ | — | | |
負債:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 私募認股權證
|
| | | | | | $ | 315,180 | | | | | $ | — | | | | | $ | — | | | | | $ | 315,180 | | |
| | |
在
2021年3月5日 (首字母 測量) |
| |
在
2021年6月30日 |
| ||||||
股價
|
| | | $ | 9.78 | | | | | $ | 9.90 | | |
執行價
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
波動性
|
| | | | 14.9% | | | | | | 25.2% | | |
無風險費率
|
| | | | 0.87% | | | | | | 0.84% | | |
企業合併發生的概率
|
| | | | 75% | | | | | | 75% | | |
股息率
|
| | | | 0.0% | | | | | | 0.0% | | |
私募認股權證的公允價值
|
| | | $ | 0.90 | | | | | $ | 1.64 | | |
公開認股權證的公允價值
|
| | | | 1.64 | | | | | | 3.09 | | |
| | |
擔保責任
|
| |||
截至2021年3月5日的公允價值(初始測量)
|
| | | $ | 91,800 | | |
估值輸入或其他假設的變化
|
| | | | 9,180 | | |
截至2021年3月31日的公允價值
|
| | | | 82,620 | | |
估值輸入或其他假設的變化
|
| | | | 232,560 | | |
截至2021年6月30日的公允價值
|
| | | $ | 315,180 | | |
| | |
12月31日
|
| | | | |||||||||
| | |
2020
|
| |
2019
|
| | ||||||||
資產 | | | | | | | | | | | | | | | ||
流動資產: | | | | | | | | | | | | | | | ||
現金
|
| | |
$
|
169
|
| | | | $ | 328 | | | | ||
扣除備抵後的應收賬款
|
| | |
|
180,540
|
| | | | | 234,882 | | | | ||
庫存,淨額
|
| | |
|
5,793
|
| | | | | 7,820 | | | | ||
預付費用
|
| | |
|
3,530
|
| | | | | 4,353 | | | | ||
其他流動資產
|
| | |
|
2,191
|
| | | | | 1,631 | | | | ||
流動資產總額
|
| | |
|
192,223
|
| | | | | 249,014 | | | | ||
財產和設備,淨額
|
| | |
|
37,074
|
| | | | | 22,758 | | | | ||
無形資產淨值
|
| | |
|
351,528
|
| | | | | 387,848 | | | | ||
商譽
|
| | |
|
58,522
|
| | | | | 86,503 | | | | ||
其他長期資產
|
| | |
|
1,521
|
| | | | | 1,107 | | | | ||
總資產
|
| | | $ | 640,868 | | | | |
$
|
747,230
|
| | | ||
負債和股權 | | | | | ||||||||||||
流動負債: | | | | | | | | | | | | | | | ||
長期債務和資本租賃義務的當期部分
|
| | |
$
|
28,169
|
| | | | $ | 14,525 | | | | ||
或有對價的當前部分
|
| | |
|
9,968
|
| | | | | 10,808 | | | | ||
應付帳款
|
| | |
|
56,558
|
| | | | | 72,144 | | | | ||
應計費用
|
| | |
|
66,808
|
| | | | | 61,751 | | | | ||
合同責任
|
| | |
|
14,945
|
| | | | | 18,470 | | | | ||
流動負債總額
|
| | |
|
176,448
|
| | | | | 177,698 | | | | ||
資本租賃債務,扣除當期部分
|
| | |
|
17,752
|
| | | | | 9,364 | | | | ||
長期債務,扣除當期部分和遞延融資費
|
| | |
|
397,464
|
| | | | | 390,769 | | | | ||
或有對價,扣除當期部分
|
| | |
|
8,161
|
| | | | | 29,311 | | | | ||
應付分配
|
| | |
|
11,409
|
| | | | | 5,930 | | | | ||
總負債
|
| | |
|
611,234
|
| | | | | 613,072 | | | | ||
承付款和或有事項(附註7和11) | | | | | | | | | | | | | | | ||
股權: | | | | | | | | | | | | | | | ||
優先股,已授權、已發行和未償還的25,000股(截至2020年12月31日,清算優先股為29,029美元)
|
| | |
|
25,000
|
| | | | | 25,000 | | | | ||
A級單位,2,005,824個單位授權、發放和未完成
|
| | |
|
208,324
|
| | | | | 208,324 | | | | ||
會員赤字
|
| | |
|
(204,086)
|
| | | | | (99,323) | | | | ||
累計其他綜合收益
|
| | |
|
396
|
| | | | | 157 | | | | ||
總股本
|
| | |
|
29,634
|
| | | | | 134,158 | | | | ||
負債和權益合計
|
| | | $ | 640,868 | | | | |
$
|
747,230
|
| | |
| | |
截至2013年12月31日的年度
|
| | | | |||||||||
| | |
2020
|
| |
2019
|
| | ||||||||
收入
|
| | |
$
|
674,005
|
| | | | $ | 620,829 | | | | ||
成本和費用: | | | | | | | | | | | | | | | ||
收入成本
|
| | |
|
615,914
|
| | | | | 545,208 | | | | ||
一般和行政
|
| | |
|
47,853
|
| | | | | 43,606 | | | | ||
交易費用
|
| | |
|
988
|
| | | | | 4,257 | | | | ||
或有對價公允價值變動
|
| | |
|
(7,081)
|
| | | | | 5,883 | | | | ||
長期資產減值
|
| | | | — | | | | | | 840 | | | | ||
商譽減值
|
| | |
|
28,802
|
| | | | | 13,251 | | | | ||
折舊攤銷
|
| | |
|
48,497
|
| | | | | 42,115 | | | | ||
總成本和費用
|
| | |
|
734,973
|
| | | | | 655,160 | | | | ||
運營損失
|
| | |
|
(60,968)
|
| | | | | (34,331) | | | | ||
其他收入(費用): | | | | | | | | | | | | | | | ||
出售/處置財產和設備的收益
|
| | |
|
729
|
| | | | | 130 | | | | ||
利息支出
|
| | |
|
(37,848)
|
| | | | | (33,593) | | | | ||
其他費用合計
|
| | |
|
(37,119)
|
| | | | | (33,463) | | | | ||
淨虧損
|
| | |
|
(98,087)
|
| | | | | (67,794) | | | | ||
其他綜合收益: | | | | | | | | | | | | | | | ||
外幣折算調整
|
| | |
|
239
|
| | | | | 685 | | | | ||
全面虧損
|
| | |
$
|
(97,848)
|
| | | | $ | (67,109) | | | | ||
單位收益: | | | | | | | | | | | | | | | ||
單位基本收益和攤薄收益
|
| | |
$
|
(50.54)
|
| | | | $ | (34.93) | | | | ||
未償還的基本和稀釋加權平均公用事業單位
|
| | |
|
2,005,824
|
| | | | | 1,962,115 | | | |
| | |
首選部件
|
| |
A類單位
|
| |
會員‘
赤字 |
| |
累計
其他 綜合 收入(虧損) |
| | | | |||||||||||||||||||||||||||||||||
| | |
個單位
|
| |
金額
|
| |
個單位
|
| |
金額
|
| |
合計
股權 |
| | | | | | | |||||||||||||||||||||||||||
BALANCE,2019年1月1日
|
| | | | — | | | | | $ | — | | | | | $ | 1,948,237 | | | | | $ | 194,824 | | | | | $ | (14,925) | | | | | $ | (528) | | | | | $ | 179,371 | | | | | ||||
採用會計準則編碼
主題:606 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,831) | | | | | | — | | | | | | (9,831) | | | | | ||||
收購(注3)
|
| | | | — | | | | | | — | | | | | | 57,587 | | | | | | 13,500 | | | | | | — | | | | | | — | | | | | | 13,500 | | | | | ||||
優先股發行
|
| | | | 25,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | ||||
税收分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,773) | | | | | | — | | | | | | (6,773) | | | | | ||||
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 685 | | | | | | 685 | | | | | ||||
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,794) | | | | | | — | | | | | | (67,794) | | | | | ||||
Balance,2019年12月31日
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 2,005,824 | | | | | | 208,324 | | | | | | (99,323) | | | | | | 157 | | | | | | 134,158 | | | | | ||||
税收分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,676) | | | | | | — | | | | | | (6,676) | | | | | ||||
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 239 | | | | | | 239 | | | | | ||||
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (98,087) | | | | | | — | | | | | | (98,087) | | | | | ||||
Balance,2020年12月31日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (204,086) | | | | | $ | 396 | | | | | $ | 29,634 | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (98,087) | | | | | $ | (67,794) | | |
調整以調節淨虧損與
提供的淨現金
(用於)經營活動: |
| | | | | | | | | | | | |
債務折舊、攤銷和債務折扣增加
|
| | |
|
48,497
|
| | | | | 42,115 | | |
無形資產減值,包括商譽
|
| | |
|
28,802
|
| | | | | 14,091 | | |
債務發行成本攤銷
|
| | |
|
3,090
|
| | | | | 2,269 | | |
或有對價公允價值變動
|
| | |
|
(7,081)
|
| | | | | 5,883 | | |
收購相關或有對價支付
|
| | | | — | | | | | | (5,238) | | |
壞賬費用撥備
|
| | |
|
4,104
|
| | | | | (741) | | |
處置財產和設備收益
|
| | |
|
(729)
|
| | | | | (130) | | |
資產負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | |
|
52,592
|
| | | | | (18,026) | | |
庫存
|
| | |
|
2,113
|
| | | | | (265) | | |
預付費用和其他資產
|
| | |
|
(686)
|
| | | | | (1,363) | | |
應付賬款和應計負債
|
| | |
|
(15,633)
|
| | | | | 14,501 | | |
合同責任
|
| | |
|
(3,525)
|
| | | | | 11,696 | | |
經營活動提供(使用)的淨現金
|
| | |
|
13,457
|
| | | | | (3,002) | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | |
|
(4,844)
|
| | | | | (3,646) | | |
出售財產和設備的收益
|
| | |
|
881
|
| | | | | 379 | | |
業務收購,參見附註3
|
| | | | — | | | | | | (76,342) | | |
投資活動使用的淨現金
|
| | |
|
(3,963)
|
| | | | | (79,609) | | |
融資活動現金流:
|
| | | | | | | | | | | | |
扣除還款後的信用額度收益
|
| | |
|
13,283
|
| | | | | (14,844) | | |
長期債務收益
|
| | | | — | | | | | | 100,000 | | |
融資費用支付
|
| | |
|
(113)
|
| | | | | (6,215) | | |
償還長期債務
|
| | |
|
(9,564)
|
| | | | | (8,691) | | |
附屬關聯方票據收益
|
| | | | — | | | | | | 25,100 | | |
償還下級關聯方票據
|
| | | | — | | | | | | (25,100) | | |
收購相關或有對價支付
|
| | |
|
(6,000)
|
| | | | | (7,870) | | |
償還資本租賃
|
| | |
|
(6,121)
|
| | | | | (4,582) | | |
優先股發行收益
|
| | | | — | | | | | | 25,000 | | |
對會員的税收分配
|
| | |
|
(1,197)
|
| | | | | (843) | | |
融資活動提供的淨現金(用於)
|
| | |
|
(9,712)
|
| | | | | 81,955 | | |
外幣匯率(折算)對現金的影響
|
| | |
|
59
|
| | | | | 23 | | |
現金淨減少
|
| | |
|
(159)
|
| | | | | (633) | | |
現金: | | | | | | | | | | | | | |
年初
|
| | |
|
328
|
| | | | | 961 | | |
年終
|
| | | $ | 169 | | | | | $ | 328 | | |
補充披露現金流信息: | | | | | | | | | | | | | |
已支付利息
|
| | |
$
|
35,097
|
| | | | $ | 30,398 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
根據資本租賃獲得的資產
|
| | |
$
|
18,289
|
| | | | $ | 9,587 | | |
| | |
2020
|
| |
2019
|
| ||||||
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (98,087) | | | | | $ | (67,794) | | |
減去:應計優先回報
|
| | | | (3,287) | | | | | | (742) | | |
可歸因於A類單位的淨虧損
|
| | | | (101,374) | | | | | | (68,536) | | |
分母: | | | | | | | | | | | | | |
加權-未償還、基本單位和稀釋單位的平均數
|
| | | | 2,005,824 | | | | | | 1,962,115 | | |
單位淨虧損,基本虧損和攤薄虧損
|
| | | $ | (50.54) | | | | | $ | (34.93) | | |
| 購買注意事項: | | | | | | | |
|
現金支付
|
| | | $ | 16,250 | | |
|
或有對價
|
| | | | 7,677 | | |
| | | | | $ | 23,927 | | |
| 採購價格分配: | | | | | | | |
|
應收賬款
|
| | | $ | 14,815 | | |
|
庫存
|
| | | | 65 | | |
|
物業和設備
|
| | | | 1,195 | | |
|
預付費用
|
| | | | 72 | | |
|
商標和商號
|
| | | | 1,900 | | |
|
客户關係
|
| | | | 6,100 | | |
|
商譽
|
| | | | 7,093 | | |
|
其他長期資產
|
| | | | 46 | | |
| | | | | | 31,286 | | |
|
應付帳款
|
| | | | (5,621) | | |
|
應計費用
|
| | | | (1,688) | | |
|
資本租賃義務
|
| | | | (50) | | |
| | | | | $ | 23,927 | | |
| 購買注意事項: | | | | | | | |
|
現金支付
|
| | | $ | 43,595 | | |
|
展期權益
|
| | | | 12,500 | | |
|
或有對價
|
| | | | 22,615 | | |
| | | | | $ | 78,710 | | |
| 採購價格分配: | | | | | | | |
|
應收賬款
|
| | | $ | 37,574 | | |
|
庫存
|
| | | | 1,668 | | |
|
預付費用
|
| | | | 318 | | |
|
物業和設備
|
| | | | 990 | | |
|
商標和商號
|
| | | | 4,500 | | |
|
客户關係
|
| | | | 35,100 | | |
|
商譽
|
| | | | 32,581 | | |
|
其他長期資產
|
| | | | 79 | | |
| | | | | | 112,810 | | |
|
應付帳款
|
| | | | (14,830) | | |
|
應計費用
|
| | | | (12,706) | | |
|
合同責任
|
| | | | (6,190) | | |
|
資本租賃義務
|
| | | | (374) | | |
| | | | | $ | 78,710 | | |
| 購買注意事項: | | | | | | | |
|
現金支付
|
| | | $ | 16,497 | | |
|
展期權益
|
| | | | 1,000 | | |
|
或有對價
|
| | | | 5,825 | | |
|
定時付款
|
| | | | 1,447 | | |
| | | | | $ | 24,769 | | |
| 採購價格分配: | | | | | | | |
|
應收賬款
|
| | | $ | 8,847 | | |
|
庫存
|
| | | | 150 | | |
|
預付費用
|
| | | | 167 | | |
|
物業和設備
|
| | | | 1,446 | | |
|
商標和商號
|
| | | | 340 | | |
|
客户關係
|
| | | | 3,800 | | |
|
商譽
|
| | | | 14,698 | | |
|
其他長期資產
|
| | | | 28 | | |
| | | | | | 29,476 | | |
|
應付帳款
|
| | | | (2,254) | | |
|
應計費用
|
| | | | (789) | | |
|
合同責任
|
| | | | (648) | | |
|
資本租賃義務
|
| | | | (1,016) | | |
| | | | | $ | 24,769 | | |
| | |
2020
|
| |
2019
|
| ||||||
辦公傢俱
|
| | | $ | 1,257 | | | | | $ | 906 | | |
台計算機
|
| | | | 1,280 | | | | | | 1,109 | | |
機器、設備和車輛
|
| | | | 11,025 | | | | | | 7,231 | | |
租賃改進
|
| | | | 3,643 | | | | | | 1,075 | | |
軟件
|
| | | | 2,215 | | | | | | 1,918 | | |
資本租賃資產
|
| | | | 37,688 | | | | | | 20,641 | | |
施工中
|
| | | | 605 | | | | | | 246 | | |
| | | | | 57,713 | | | | | | 33,126 | | |
減去:累計折舊
|
| | | | (20,639) | | | | | | (10,368) | | |
財產和設備,淨額
|
| | | $ | 37,074 | | | | | $ | 22,758 | | |
| | |
2020
|
| |
2019
|
| ||||||
應收貿易賬款
|
| | | $ | 45,724 | | | | | $ | 63,040 | | |
合同資產
|
| | | | 139,367 | | | | | | 178,879 | | |
| | | | | 185,091 | | | | | | 241,919 | | |
減去:壞賬準備
|
| | | | (4,551) | | | | | | (7,037) | | |
應收賬款淨額
|
| | | $ | 180,540 | | | | | $ | 234,882 | | |
| | |
2020
|
| |
2019
|
| ||||||
合同資產
|
| | | $ | 139,367 | | | | | $ | 178,879 | | |
合同責任
|
| | | | (14,945) | | | | | | (18,470) | | |
合同資產淨額
|
| | | $ | 124,422 | | | | | $ | 160,409 | | |
| | |
2020
|
| |
2019
|
| | ||||||||||||||||||||
| | |
金額
|
| |
佔總數的%
|
| |
金額
|
| |
佔總數的%
|
| | ||||||||||||||
AT&T
|
| | | $ | 81,796 | | | | | | 44.2% | | | | | $ | 120,145 | | | | | | 49.7% | | | | ||
Verizon
|
| | | | 65,346 | | | | | | 35.3% | | | | | | 69,552 | | | | | | 28.8% | | | | ||
合計
|
| | | $ | 147,142 | | | | | | 79.5% | | | | | $ | 189,697 | | | | | | 78.5% | | | | | |
| | |
可再生能源
和恢復 物流 |
| |
電信
|
| |
合計
|
| |||||||||
截至2019年1月1日的商譽
|
| | | $ | 13,598 | | | | | $ | 32,442 | | | | | $ | 46,040 | | |
收購帶來的額外收益
|
| | | | — | | | | | | 53,552 | | | | | | 53,552 | | |
減值損失(A)
|
| | | | — | | | | | | (13,089) | | | | | | (13,089) | | |
截至2019年12月31日的商譽
|
| | | $ | 13,598 | | | | | $ | 72,905 | | | | | $ | 86,503 | | |
測算期調整,淨額
|
| | | | — | | | | | | 821 | | | | | | 821 | | |
減值損失
|
| | | | — | | | | | | (28,802) | | | | | | (28,802) | | |
截至2020年12月31日的商譽
|
| | | $ | 13,598 | | | | | $ | 44,924 | | | | | $ | 58,522 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
加權平均
保持有用 生活 |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
賬面淨額
|
| ||||||||||||
客户關係
|
| | | | 10.7 | | | | | $ | 374,399 | | | | | $ | (67,392) | | | | | $ | 307,007 | | |
商品名稱
|
| | | | 10.0 | | | | | | 59,759 | | | | | | (15,238) | | | | | | 44,521 | | |
| | | | | | | | | | $ | 434,158 | | | | | $ | (82,630) | | | | | $ | 351,528 | | |
| | |
2019
|
| |||||||||||||||||||||
| | |
加權平均
保持有用 生活 |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
賬面淨額
|
| ||||||||||||
客户關係
|
| | | | 11.7 | | | | | $ | 374,264 | | | | | $ | (37,667) | | | | | $ | 336,597 | | |
商品名稱
|
| | | | 10.5 | | | | | | 59,732 | | | | | | (8,481) | | | | | | 51,251 | | |
| | | | | | | | | | $ | 433,996 | | | | | $ | (46,148) | | | | | $ | 387,848 | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2021
|
| | | $ | 36,284 | | |
|
2022
|
| | | | 36,284 | | |
|
2023
|
| | | | 34,993 | | |
|
2024
|
| | | | 32,944 | | |
|
2025
|
| | | | 31,988 | | |
|
此後
|
| | | | 179,035 | | |
| | | | | $ | 351,528 | | |
| | |
2020
|
| |
2019
|
| ||||||
授信額度
|
| | | $ | 59,837 | | | | | $ | 46,554 | | |
定期貸款
|
| | | | 361,045 | | | | | | 370,609 | | |
收購債務
|
| | | | 10,575 | | | | | | — | | |
資本租賃義務
|
| | | | 29,008 | | | | | | 16,161 | | |
減去:代表利息的金額
|
| | | | (3,226) | | | | | | (1,836) | | |
減去:未攤銷融資費
|
| | | | (13,854) | | | | | | (16,830) | | |
| | | | | 443,385 | | | | | | 414,658 | | |
減去:長期債務的當前部分
|
| | | | (20,139) | | | | | | (9,564) | | |
減去:資本租賃債務的當期部分,扣除資本租賃利息
|
| | | | (8,030) | | | | | | (4,961) | | |
| | | | $ | 415,216 | | | | | $ | 400,133 | | |
| | |
第
行
學分 |
| |
術語
借款 |
| |
收購
債務 |
| |
大寫
租賃 義務 |
| |
合計
|
| |||||||||||||||
2021
|
| | | $ | — | | | | | $ | 9,564 | | | | | $ | 10,575 | | | | | $ | 9,437 | | | | | $ | 29,576 | | |
2022
|
| | | | — | | | | | | 9,564 | | | | | | — | | | | | | 8,324 | | | | | | 17,888 | | |
2023
|
| | | | 59,837 | | | | | | 9,564 | | | | | | — | | | | | | 7,183 | | | | | | 76,584 | | |
2024
|
| | | | — | | | | | | 9,564 | | | | | | — | | | | | | 3,420 | | | | | | 12,984 | | |
2025
|
| | | | — | | | | | | 9,564 | | | | | | — | | | | | | 645 | | | | | | 10,209 | | |
此後
|
| | | | — | | | | | | 313,225 | | | | | | — | | | | | | — | | | | | | 313,225 | | |
合計
|
| | | $ | 59,837 | | | | | $ | 361,045 | | | | | $ | 10,575 | | | | | $ | 29,008 | | | | | $ | 460,465 | | |
| | |
2020年12月31日的公允價值
|
| |||||||||||||||||||||
(千)
|
| |
攜帶
值 |
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價 - 垂直限制
|
| | | $ | 4,711 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,711 | | |
或有對價 - Vinum
|
| | | | 13,418 | | | | | | | | | | | | — | | | | | | 13,418 | | |
| | | | $ | 18,129 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,129 | | |
| | |
2019年12月31日的公允價值
|
| |||||||||||||||||||||
(千)
|
| |
攜帶
值 |
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價 - Rli
|
| | | $ | 2,075 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,075 | | |
或有對價 - 垂直限制
|
| | | | 9,195 | | | | | | — | | | | | | — | | | | | | 9,195 | | |
或有對價 - Vinum
|
| | | | 22,973 | | | | | | — | | | | | | — | | | | | | 22,973 | | |
或有對價 - 航空
|
| | | | 5,876 | | | | | | — | | | | | | — | | | | | | 5,876 | | |
| | | | $ | 40,119 | | | | | $ | — | | | | | $ | — | | | | | $ | 40,119 | | |
|
2019年1月1日
|
| | | $ | 10,386 | | |
|
收購(見附註3)
|
| | | | 36,117 | | |
|
支付或有對價
|
| | | | (13,108) | | |
|
堆積
|
| | | | 832 | | |
|
公允價值變動
|
| | | | 5,883 | | |
|
外幣折算調整
|
| | | | 9 | | |
|
2019年12月31日
|
| | | | 40,119 | | |
|
支付或有對價
|
| | | | (6,000) | | |
|
堆積
|
| | | | 1,666 | | |
|
重新分類為收購債務
|
| | | | (10,575) | | |
|
公允價值變動
|
| | | | (7,081) | | |
|
2020年12月31日
|
| | | $ | 18,129 | | |
| | |
2020
|
| |
2019
|
| ||||||
收入: | | | | ||||||||||
電信
|
| | | $ | 605,095 | | | | | $ | 589,903 | | |
可再生能源和回收物流
|
| | | | 68,910 | | | | | | 30,926 | | |
合併總收入
|
| | | $ | 674,005 | | | | | $ | 620,829 | | |
| | |
2020
|
| |
2019
|
| ||||||
總資產: | | | | ||||||||||
電信
|
| | | $ | 579,147 | | | | | $ | 697,991 | | |
可再生能源和回收物流
|
| | | | 55,370 | | | | | | 45,642 | | |
企業
|
| | | | 6,351 | | | | | | 3,597 | | |
合併資產總額
|
| | | $ | 640,868 | | | | | $ | 747,230 | | |
| | |
2020
|
| |
2019
|
| ||||||
資本支出: | | | | ||||||||||
電信
|
| | | $ | 8,867 | | | | | $ | 11,186 | | |
可再生能源和回收物流
|
| | | | 12,251 | | | | | | 1,090 | | |
企業
|
| | | | 2,015 | | | | | | 957 | | |
合併資本支出總額
|
| | | $ | 23,133 | | | | | $ | 13,233 | | |
| | |
2020
|
| |
2019
|
| ||||||
攤銷折舊: | | | | ||||||||||
攤銷折舊
|
| | | | | | | | | | | | |
電信
|
| | | $ | 42,610 | | | | | $ | 37,423 | | |
可再生能源和回收物流
|
| | | | 5,259 | | | | | | 4,250 | | |
企業
|
| | | | 628 | | | | | | 442 | | |
合併攤銷折舊合計
|
| | | $ | 48,497 | | | | | $ | 42,115 | | |
| | |
2020
|
| |
2019
|
| ||||||
EBITDA對賬: | | | | ||||||||||
電信調整後的EBITDA
|
| | | $ | 755 | | | | | $ | 37,879 | | |
可再生能源和回收物流調整後的EBITDA
|
| | | | 28,943 | | | | | | 11,442 | | |
公司調整後的EBITDA
|
| | | | (18,213) | | | | | | (16,635) | | |
調整後EBITDA合計
|
| | | | 11,485 | | | | | | 32,686 | | |
少: | | | | | | | | | | | | | |
管理費
|
| | | | (518) | | | | | | (541) | | |
交易費用
|
| | | | (988) | | | | | | (4,257) | | |
或有對價公允價值變動
|
| | | | 7,081 | | | | | | (5,883) | | |
商譽減值
|
| | | | (28,802) | | | | | | (13,251) | | |
長期資產減值
|
| | | | — | | | | | | (840) | | |
折舊攤銷
|
| | | | (48,497) | | | | | | (42,115) | | |
利息支出
|
| | | | (37,848) | | | | | | (33,593) | | |
淨虧損
|
| | | $ | (98,087) | | | | | $ | (67,794) | | |
| | |
2020
|
| |
2019
|
| ||||||
按地域劃分的收入: | | | | ||||||||||
美國
|
| | | $ | 656,524 | | | | | $ | 599,268 | | |
加拿大
|
| | | | 17,481 | | | | | | 21,561 | | |
合計
|
| | | $ | 674,005 | | | | | $ | 620,829 | | |
| | |
2020
|
| |
2019
|
| ||||||
按地域劃分的長壽資產(不包括壽命確定的無形資產): | | | | ||||||||||
美國
|
| | | $ | 35,035 | | | | | $ | 19,014 | | |
加拿大
|
| | | | 3,560 | | | | | | 4,851 | | |
合計
|
| | | $ | 38,595 | | | | | $ | 23,865 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
金額
|
| |
佔總數的%
|
| |
金額
|
| |
佔總數的%
|
| ||||||||||||
客户: | | | | | | ||||||||||||||||||||
AT&T
|
| | | $ | 356,026 | | | | | | 53% | | | | | $ | 318,913 | | | | | | 51% | | |
Verizon
|
| | | | 116,444 | | | | | | 17% | | | | | | 117,927 | | | | | | 19% | | |
合計
|
| | | $ | 472,470 | | | | | | 70% | | | | | $ | 436,840 | | | | | | 70% | | |
| 截至2013年12月31日的年份: | | | | | | | |
|
2021
|
| | | $ | 10,017 | | |
|
2022
|
| | | | 8,396 | | |
|
2023
|
| | | | 6,165 | | |
|
2024
|
| | | | 3,903 | | |
|
2025
|
| | | | 2,067 | | |
|
此後
|
| | | | 7,872 | | |
| | | | | $ | 38,420 | | |
| | |
2021年7月3日
|
| |
2020年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 37,797 | | | | | $ | 169 | | |
扣除備抵後的應收賬款
|
| | | | 162,103 | | | | | | 180,540 | | |
存貨,淨額
|
| | | | 5,442 | | | | | | 5,793 | | |
預付費用
|
| | | | 6,873 | | | | | | 3,530 | | |
其他流動資產
|
| | | | 1,404 | | | | | | 2,191 | | |
流動資產總額
|
| | | | 213,619 | | | | | | 192,223 | | |
財產和設備,淨值
|
| | | | 42,477 | | | | | | 37,074 | | |
無形資產,淨額
|
| | | | 349,962 | | | | | | 351,528 | | |
商譽
|
| | | | 66,604 | | | | | | 58,522 | | |
其他長期資產
|
| | | | 1,852 | | | | | | 1,521 | | |
總資產
|
| | | $ | 674,514 | | | | | $ | 640,868 | | |
負債和(赤字)/股權 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
長期債務和資本租賃義務的當期部分
|
| | | $ | 100,529 | | | | | $ | 28,169 | | |
或有對價的當前部分
|
| | | | 4,455 | | | | | | 9,968 | | |
應付賬款
|
| | | | 57,941 | | | | | | 56,558 | | |
應計費用
|
| | | | 48,219 | | | | | | 66,808 | | |
合同責任
|
| | | | 12,419 | | | | | | 14,945 | | |
流動負債總額
|
| | | | 223,563 | | | | | | 176,448 | | |
資本租賃債務,扣除當期部分
|
| | | | 17,269 | | | | | | 17,752 | | |
長期債務,扣除當期部分和遞延融資費
|
| | | | 419,349 | | | | | | 397,464 | | |
或有對價,扣除當期部分
|
| | | | 12,314 | | | | | | 8,161 | | |
應付分配
|
| | | | 11,409 | | | | | | 11,409 | | |
總負債
|
| | | | 683,904 | | | | | | 611,234 | | |
承付款和或有事項(附註7和11) | | | | | | | | | | | | | |
(赤字)/股權: | | | | | | | | | | | | | |
優先單位,截至2020年12月31日,已授權、已發行和未償還的單位為2.5萬個
|
| | | | — | | | | | | 25,000 | | |
截至2021年7月3日和2020年12月31日,A類單位分別為2,165,879套和2,005,824套,授權、發放和未償還的單位分別為2,165,879和2,005,824套
|
| | | | 242,595 | | | | | | 208,324 | | |
會員赤字
|
| | | | (252,690) | | | | | | (204,086) | | |
累計其他綜合收益
|
| | | | 705 | | | | | | 396 | | |
合計(赤字)/權益
|
| | | | (9,390) | | | | | | 29,634 | | |
總負債和(赤字)/權益
|
| | | $ | 674,514 | | | | | $ | 640,868 | | |
| | |
截至的六個月
|
| |||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
成本和費用: | | | | | | | | | | | | | |
收入成本
|
| | | | 222,668 | | | | | | 316,734 | | |
一般和行政
|
| | | | 24,065 | | | | | | 23,004 | | |
交易費用
|
| | | | 1,452 | | | | | | 170 | | |
折舊和攤銷
|
| | | | 26,622 | | | | | | 24,037 | | |
總成本和費用
|
| | | | 274,807 | | | | | | 363,945 | | |
運營損失
|
| | | | (19,689) | | | | | | (16,497) | | |
其他收入(費用): | | | | | | | | | | | | | |
出售/處置財產和設備的收益
|
| | | | 304 | | | | | | 46 | | |
利息費用
|
| | | | (21,215) | | | | | | (19,208) | | |
可轉換票據清償損失
|
| | | | (2,436) | | | | | | — | | |
其他費用合計
|
| | | | (23,347) | | | | | | (19,162) | | |
淨虧損
|
| | | | (43,036) | | | | | | (35,659) | | |
其他綜合收益(虧損): | | | | | | | | | | | | | |
外幣折算調整
|
| | | | 309 | | | | | | (540) | | |
全面虧損
|
| | | $ | (42,727) | | | | | $ | (36,199) | | |
單位收益: | | | | | | | | | | | | | |
單位基本收入
|
| | | $ | (20.78) | | | | | $ | (18.59) | | |
未償還的基本加權平均公用事業單位
|
| | | | 2,149,441 | | | | | | 2,005,824 | | |
| | |
首選部件
|
| |
A類單位
|
| |
會員‘
赤字 |
| |
累計其他
綜合 收入(虧損) |
| |
合計
(赤字)/ 股權 |
| |||||||||||||||||||||||||||
| | |
個單位
|
| |
金額
|
| |
個單位
|
| |
金額
|
| ||||||||||||||||||||||||||||||
截至2021年7月3日的6個月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE,2021年1月1日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (204,086) | | | | | $ | 396 | | | | | $ | 29,634 | | |
A類單位發放
|
| | | | — | | | | | | — | | | | | | 150,000 | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
A類單位發放 - 不退貨
|
| | | | — | | | | | | — | | | | | | — | | | | | | 367 | | | | | | — | | | | | | — | | | | | | 367 | | |
上的受益轉換功能
可轉換票據 |
| | | | — | | | | | | — | | | | | | — | | | | | | 16,904 | | | | | | — | | | | | | — | | | | | | 16,904 | | |
收購(參見附註3)
|
| | | | — | | | | | | — | | | | | | 10,055 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | 2,000 | | |
實物支付優先單位分配
|
| | | | — | | | | | | 5,568 | | | | | | — | | | | | | — | | | | | | (5,568) | | | | | | — | | | | | | — | | |
首選設備更換為
可轉換票據 |
| | | | (25,000) | | | | | | (30,568) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,568) | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309 | | | | | | 309 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,036) | | | | | | — | | | | | | (43,036) | | |
Balance,2021年7月3日
|
| | | | — | | | | | $ | — | | | | | | 2,165,879 | | | | | $ | 242,595 | | | | | $ | (252,690) | | | | | $ | 705 | | | | | $ | (9,390) | | |
截至2020年7月4日的6個月 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance,2020年1月1日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (99,323) | | | | | $ | 157 | | | | | $ | 134,158 | | |
税收分配
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,759) | | | | | | — | | | | | | (6,759) | | |
其他綜合損失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (540) | | | | | | (540) | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,659) | | | | | | — | | | | | | (35,659) | | |
Balance,2020年7月4日
|
| | | | 25,000 | | | | | $ | 25,000 | | | | | | 2,005,824 | | | | | $ | 208,324 | | | | | $ | (141,741) | | | | | $ | (383) | | | | | $ | 91,199 | | |
| | |
截至的六個月
|
| |||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨虧損
|
| | |
$
|
(43,036)
|
| | | | $ | (35,659) | | |
調整以調整淨虧損與經營活動中使用的淨現金:
|
| | | | | | | | | | | | |
債務折舊、攤銷和遞增
|
| | |
|
29,502
|
| | | | | 24,037 | | |
可轉換票據清償損失
|
| | |
|
2,436
|
| | | | | — | | |
債務發行成本攤銷
|
| | |
|
1,682
|
| | | | | 1,539 | | |
壞賬費用撥備
|
| | |
|
924
|
| | | | | 1,599 | | |
處置財產和設備的收益
|
| | |
|
(304)
|
| | | | | (46) | | |
資產負債變動:
|
| | | | | | | | | | | | |
應收賬款
|
| | |
|
17,697
|
| | | | | 23,937 | | |
庫存
|
| | |
|
352
|
| | | | | 2,014 | | |
預付費用和其他資產
|
| | |
|
(2,864)
|
| | | | | (2,404) | | |
應付賬款和應計負債
|
| | |
|
(17,796)
|
| | | | | (16,009) | | |
合同責任
|
| | |
|
(2,526)
|
| | | | | (595) | | |
經營活動使用的淨現金
|
| | |
|
(13,933)
|
| | | | | (1,587) | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | |
|
(1,569)
|
| | | | | (2,400) | | |
出售財產和設備的收益
|
| | |
|
420
|
| | | | | 53 | | |
收購業務(見附註3)
|
| | |
|
(20,059)
|
| | | | | — | | |
用於投資活動的淨現金
|
| | |
|
(21,208)
|
| | | | | (2,347) | | |
融資活動現金流: | | | | | | | | | | | | | |
扣除還款後的信用額度收益
|
| | |
|
25,108
|
| | | | | 17,130 | | |
可轉換票據 - 關聯方收益
|
| | |
|
5,000
|
| | | | | — | | |
可轉換票據 - 關聯方償還
|
| | |
|
(5,000)
|
| | | | | — | | |
可轉換票據收益
|
| | |
|
44,400
|
| | | | | — | | |
償還長期債務
|
| | |
|
(4,782)
|
| | | | | (4,782) | | |
融資費用支付
|
| | |
|
(2,220)
|
| | | | | — | | |
收購相關或有對價的支付
|
| | |
|
—
|
| | | | | (3,500) | | |
償還資本租賃
|
| | |
|
(5,091)
|
| | | | | (3,528) | | |
股票發行收益
|
| | |
|
15,367
|
| | | | | — | | |
對會員的税收分配
|
| | |
|
—
|
| | | | | (1,278) | | |
融資活動提供的淨現金
|
| | |
|
72,782
|
| | | | | 4,042 | | |
外幣匯率(折算)對現金的影響
|
| | |
|
(13)
|
| | | | | (3) | | |
現金淨增
|
| | |
|
37,628
|
| | | | | 105 | | |
現金: | | | | | | | | | | | | | |
期初
|
| | |
|
169
|
| | | |
|
328
|
| |
期末
|
| | |
$
|
37,797
|
| | | | $ | 433 | | |
補充披露現金流信息: | | | | | | | | | | | | | |
支付的利息
|
| | |
$
|
16,175
|
| | | | $ | 18,157 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | |
根據資本租賃獲得的資產
|
| | |
$
|
162
|
| | | | $ | 8,964 | | |
| | |
截至的六個月
|
| |||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
分子: | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (43,036) | | | | | $ | (35,659) | | |
減去:應計優先回報
|
| | | | (1,638) | | | | | | (815) | | |
可歸因於A類單位的淨虧損(基本)
|
| | | $ | (44,674) | | | | | $ | (36,474) | | |
分母: | | | | | | | | | | | | | |
加權-未償還、基本單位和稀釋單位的平均數
|
| | | | | | | | | | | | |
A級 - 基本版和稀釋版
|
| | | | 2,149,441 | | | | | | 2,005,824 | | |
EPU:
|
| | | | | | | | | | | | |
A級 - 基本版和稀釋版
|
| | | $ | (20.78) | | | | | $ | (18.18) | | |
| 購買注意事項: | | | | | | | |
|
已付現金
|
| | | $ | 20,059 | | |
|
展期權益
|
| | | | 2,000 | | |
|
或有對價
|
| | | | 8,200 | | |
| | | | | $ | 30,259 | | |
| 採購價格分配: | | | | | | | |
|
物業和設備
|
| | | $ | 9,978 | | |
|
客户關係
|
| | | | 17,370 | | |
|
商標和商品名稱
|
| | | | 270 | | |
|
商譽
|
| | | | 8,082 | | |
| | | | | | 35,700 | | |
|
資本租賃義務
|
| | | | (5,441) | | |
| | | | | $ | 30,259 | | |
| | |
7月3日
2021 |
| |
12月31日
2020 |
| ||||||
辦公傢俱
|
| | | $ | 1,307 | | | | | $ | 1,257 | | |
台計算機
|
| | | | 1,447 | | | | | | 1,280 | | |
機器、設備和車輛
|
| | | | 14,635 | | | | | | 11,025 | | |
土地
|
| | | | 140 | | | | | | — | | |
租賃改進
|
| | | | 4,686 | | | | | | 3,643 | | |
軟件
|
| | | | 2,269 | | | | | | 2,215 | | |
資本租賃項下的資產
|
| | | | 43,905 | | | | | | 37,688 | | |
施工中
|
| | | | 1,236 | | | | | | 605 | | |
| | | | | 69,625 | | | | | | 57,713 | | |
減去:累計折舊
|
| | | | (27,148) | | | | | | (20,639) | | |
財產和設備,淨值
|
| | | $ | 42,477 | | | | | $ | 37,074 | | |
| | |
7月3日
2021 |
| |
12月31日
2020 |
| ||||||
應收貿易賬款
|
| | | $ | 43,902 | | | | | $ | 45,724 | | |
合同資產
|
| | | | 123,079 | | | | | | 139,367 | | |
| | | | | 166,981 | | | | | | 185,091 | | |
減去:壞賬準備
|
| | | | (4,878) | | | | | | (4,551) | | |
應收賬款,淨額
|
| | | $ | 162,103 | | | | | $ | 180,540 | | |
| | |
7月3日
2021 |
| |
12月31日
2020 |
| ||||||
合同資產
|
| | | $ | 123,079 | | | | | $ | 139,367 | | |
合同責任
|
| | | | (12,419) | | | | | | (14,945) | | |
合同資產,淨額
|
| | | $ | 110,660 | | | | | $ | 124,422 | | |
| | |
2021年7月3日
|
| |
2020年12月31日
|
| ||||||||||||||||||
| | |
金額
|
| |
佔總數的%
|
| |
金額
|
| |
佔總數的%
|
| ||||||||||||
AT&T
|
| | | $ | 57,746 | | | | | | 34.6% | | | | | $ | 81,796 | | | | | | 44.2% | | |
Verizon
|
| | | | 50,135 | | | | | | 30.0% | | | | | | 65,346 | | | | | | 35.3% | | |
T-Mobile
|
| | | | 27,583 | | | | | | 16.5% | | | | | | * | | | | | | * | | |
合計
|
| | | $ | 135,464 | | | | | | 81.1% | | | | | $ | 147,142 | | | | | | 79.5% | | |
| | |
可再生能源
和 恢復 物流 |
| |
電信
|
| |
合計
|
| |||||||||
截至2020年12月31日的商譽(A)
|
| | | $ | 13,598 | | | | | $ | 44,924 | | | | | $ | 58,522 | | |
收購增加(注3)
|
| | | | 8,082 | | | | | | — | | | | | | 8,082 | | |
截至2021年7月3日的商譽(A)
|
| | | $ | 21,680 | | | | | $ | 44,924 | | | | | $ | 66,604 | | |
| | |
2021年7月3日
|
| |||||||||||||||||||||
| | |
加權
平均 剩餘 使用壽命 |
| |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| ||||||||||||
客户關係
|
| | | | 10.1 | | | | | $ | 391,967 | | | | | $ | (83,337) | | | | | $ | 308,630 | | |
商品名稱
|
| | | | 9.7 | | | | | | 60,068 | | | | | | (18,736) | | | | | | 41,332 | | |
| | | | | | | | | | $ | 452,035 | | | | | $ | (102,073) | | | | | $ | 349,962 | | |
| | |
2020年12月31日
|
| |||||||||||||||||||||
| | |
加權
平均 剩餘 使用壽命 |
| |
毛收入
攜帶 金額 |
| |
累計
攤銷 |
| |
淨載貨
金額 |
| ||||||||||||
客户關係
|
| | | | 10.7 | | | | | $ | 374,399 | | | | | $ | (67,392) | | | | | $ | 307,007 | | |
商品名稱
|
| | | | 10.0 | | | | | | 59,759 | | | | | | (15,238) | | | | | | 44,521 | | |
| | | | | | | | | | $ | 434,158 | | | | | $ | (82,630) | | | | | $ | 351,528 | | |
| | |
2021年7月3日
|
| |
12月31日
2020 |
| ||||||
信用額度
|
| | | $ | 84,945 | | | | | $ | 59,837 | | |
定期貸款
|
| | | | 356,263 | | | | | | 361,045 | | |
收購債務
|
| | | | 20,575 | | | | | | 10,575 | | |
可轉換票據 - 關聯方
|
| | | | 30,568 | | | | | | — | | |
可轉換票據 - 2021年6月
|
| | | | 44,400 | | | | | | — | | |
資本租賃義務
|
| | | | 26,376 | | | | | | 25,782 | | |
減去:未攤銷融資費
|
| | | | (14,393) | | | | | | (13,854) | | |
減:可轉債折扣
|
| | | | (11,587) | | | | | | — | | |
| | | | | 537,147 | | | | | | 443,385 | | |
少:長期債務的當前到期日
|
| | | | (91,422) | | | | | | (20,139) | | |
減去:資本租賃債務的當期部分,扣除利息
|
| | | | (9,107) | | | | | | (8,030) | | |
| | | | $ | 436,618 | | | | | $ | 415,216 | | |
| | |
2021年7月3日的公允價值
|
| |||||||||||||||||||||
(千)
|
| |
賬面價值
|
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | 16,769 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,769 | | |
| | | | $ | 16,769 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,769 | | |
| | |
2020年12月31日的公允價值
|
| |||||||||||||||||||||
(千)
|
| |
賬面價值
|
| |
一級
|
| |
二級
|
| |
第三級
|
| ||||||||||||
金融負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
或有對價
|
| | | $ | 18,129 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,129 | | |
| | | | $ | 18,129 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,129 | | |
|
2020年1月1日
|
| | | $ | 40,119 | | |
|
支付或有對價
|
| | | | (3,500) | | |
|
吸積
|
| | | | 946 | | |
|
2020年7月4日
|
| | | $ | 37,565 | | |
|
2021年1月1日
|
| | | | 18,129 | | |
|
收購(參見附註3)
|
| | | | 8,200 | | |
|
重新分類為收購債務
|
| | | | (10,000) | | |
|
吸積
|
| | | | 440 | | |
|
2021年7月3日
|
| | | $ | 16,769 | | |
| | |
截至的六個月
|
| |||||||||
收入:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
電信
|
| | | $ | 229,835 | | | | | $ | 339,475 | | |
可再生能源和回收物流
|
| | | | 25,283 | | | | | | 7,973 | | |
合併總收入
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
總資產:
|
| |
2021年7月3日
|
| |
12月31日
2020 |
| ||||||
電信
|
| | | $ | 537,215 | | | | | $ | 579,147 | | |
可再生能源和回收物流
|
| | | | 91,356 | | | | | | 55,370 | | |
公司
|
| | | | 45,943 | | | | | | 6,351 | | |
合併資產總額
|
| | | $ | 674,514 | | | | | $ | 640,868 | | |
| | |
截至的六個月
|
| |||||||||
資本支出:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
電信
|
| | | $ | 682 | | | | | $ | 4,272 | | |
可再生能源和回收物流
|
| | | | 179 | | | | | | 6,768 | | |
公司
|
| | | | 870 | | | | | | 324 | | |
合併資本支出總額
|
| | | $ | 1,731 | | | | | $ | 11,364 | | |
| | |
截至的六個月
|
| |||||||||
攤銷折舊:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
攤銷折舊
|
| | | | | | | | | | | | |
電信
|
| | | $ | 20,540 | | | | | $ | 21,382 | | |
可再生能源和回收物流
|
| | | | 5,603 | | | | | | 2,360 | | |
公司
|
| | | | 479 | | | | | | 295 | | |
合併攤銷和折舊合計
|
| | | $ | 26,622 | | | | | $ | 24,037 | | |
| | |
截至的六個月
|
| |||||||||
調整後EBITDA對賬:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
電信調整後的EBITDA
|
| | | $ | 13,941 | | | | | $ | 17,200 | | |
可再生能源和回收物流調整後的EBITDA
|
| | | | 4,019 | | | | | | (7) | | |
公司調整後的EBITDA
|
| | | | (8,649) | | | | | | (9,175) | | |
| | |
截至的六個月
|
| |||||||||
調整後EBITDA對賬:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
調整後EBITDA合計
|
| | | $ | 9,311 | | | | | $ | 8,018 | | |
減少:
|
| | | | | | | | | | | | |
管理費
|
| | | | (622) | | | | | | (262) | | |
交易費用
|
| | | | (1,452) | | | | | | (170) | | |
折舊和攤銷
|
| | | | (26,622) | | | | | | (24,037) | | |
利息費用
|
| | | | (21,215) | | | | | | (19,208) | | |
可轉換票據清償損失
|
| | | | (2,436) | | | | | | — | | |
| | | | $ | (43,036) | | | | | $ | (35,659) | | |
|
| | |
截至的六個月
|
| |||||||||
按地域劃分的收入:
|
| |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||
美國
|
| | | | 249,722 | | | | | | 337,580 | | |
加拿大
|
| | | | 5,396 | | | | | | 9,868 | | |
合計
|
| | | $ | 255,118 | | | | | $ | 347,448 | | |
按地域劃分的長壽資產(不包括壽命確定的無形資產):
|
| |
2021年7月3日
|
| |
12月31日
2020 |
| ||||||
美國
|
| | | $ | 41,296 | | | | | $ | 35,035 | | |
加拿大
|
| | | | 3,033 | | | | | | 3,560 | | |
合計
|
| | | $ | 44,329 | | | | | $ | 38,595 | | |
| | |
截至的六個月
|
| |||||||||||||||||||||
| | |
2021年7月3日
|
| |
2020年7月4日
|
| ||||||||||||||||||
客户:
|
| |
金額
|
| |
佔總數的%
|
| |
金額
|
| |
佔總數的%
|
| ||||||||||||
AT&T
|
| | | $ | 123,692 | | | | | | 48% | | | | | $ | 199,255 | | | | | | 57% | | |
Verizon
|
| | | | 34,876 | | | | | | 14% | | | | | | 72,565 | | | | | | 21% | | |
T-Mobile
|
| | | | 36,552 | | | | | | 14% | | | | | | * | | | | | | * | | |
合計
|
| | | $ | 195,120 | | | | | | 76% | | | | | $ | 271,820 | | | | | | 78% | | |
| | |
金額
待付款 |
| |||
SEC註冊費
|
| | | $ | 13,094.10 | | |
會計費和費用
|
| | | $ | * | | |
律師費和開支
|
| | | $ | * | | |
印刷費和雜費
|
| | | $ | * | | |
合計
|
| | | $ | * | | |
展品
號碼 |
| |
展品説明
|
|
2.1 | | | 業務合併協議,日期為2021年6月16日,由Roth CH Acquisition III Co.,Roth CH III Blocker Merge Sub,LLC,BCP QualTek Investors LLC,Roth Ch CH III Merge Sub,LLC,BCP QualTek HoldCo,LLC和BCP QualTek LLC簽署,並由Roth CH Acquisition III Co.,Roth CH III Blocker Merge Sub,LLC,BCP QualTek Investors LLC,BCP QualTek Investors LLC簽署。(1)† | |
3.1 | | |
修改並重新頒發公司註冊證書。(2)
|
|
3.2 | | |
附則。(3)
|
|
3.3 | | |
企業合併完成後生效的第二次修改後的公司註冊證書格式。(4)
|
|
3.4 | | |
修訂後的章程形式,自企業合併完成後生效。(4)
|
|
4.1 | | | 普通股證書樣本。* | |
4.2 | | | 保證書樣本。* | |
4.3 | | |
大陸股票轉讓與信託公司與Roth CH Acquisition III Corp.於2021年3月2日簽訂的認股權證協議(2)
|
|
5.1 | | | Loeb&Loeb LLP的意見。* | |
10.1 | | |
公司與公司高級管理人員、董事和初始股東之間簽署的、日期為2021年3月2日的信函協議。(2)
|
|
10.2 | | |
本公司與大陸股票轉讓信託公司簽訂的投資管理信託協議,日期為2021年3月2日。(2)
|
|
10.3 | | |
本公司、大陸股票轉讓與信託公司和本公司初始股東之間簽訂的股票託管協議,日期為2021年3月2日。(2)
|
|
10.4 | | |
本公司與本公司初始股東簽訂的登記權協議,日期為2021年3月2日。(2)
|
|
展品
號碼 |
| |
展品説明
|
|
10.5 | | |
本公司與本公司董事和高級管理人員之間簽署的、日期為2021年3月2日的賠償協議。(2)
|
|
10.6 | | |
本公司與本公司初始股東簽訂的認購協議,日期為2021年3月2日。(2)
|
|
10.7 | | |
公司、Roth Capital Partners,LLC和Craig-Hallum Capital Group LLC之間簽訂的業務合併營銷協議,日期為2021年3月2日。(2)
|
|
10.8 | | | QualTek Services Inc.、QualTek HoldCo,LLC、TRA持有人代表(定義如下)以及每個購買TRA持有人、交易所TRA持有人和Blocker TRA持有人(各自定義)之間的應收税金協議格式。(1) | |
10.9 | | | 由BCP QualTek HoldCo,LLC、特拉華州有限責任公司BCP QualTek Investors,LLC、特拉華州有限責任公司和股東簽署的買方投票和支持協議。(1) | |
10.10 | | |
Roth CH Acquisition III Co.與單位持有人簽署的公司/Blocker投票和支持協議表。(1)
|
|
10.11 | | | 投資者權利協議表格,由(I)Roth CH Acquisition III Co.;(Ii)附表1所列各方;(Iii)股東代表;(Iv)保薦人;保薦人代表;以及(V)在其簽名頁上列為其他持有人的人士以及作為“其他持有人”簽署合併協議的其他人士簽署。(1) (I)Roth CH Acquisition III Co.(I)Roth CH Acquisition III Co.;(Ii)附表1所列各方;(Iii)股東代表;(Iv)保薦人代表; | |
10.12 | | |
QualTek HoldCo,LLC第三次修訂和重新簽署的有限責任公司協議表格。(1)
|
|
10.13 | | | 由Roth CH Acquisition III Co.、BCP QualTek HoldCo,LLC和簽名頁上列出的股東簽訂的方正股份沒收和鎖定協議,日期為2021年6月16日。(1) | |
10.14 | | |
BCP QualTek HoldCo、Roth CH Acquisition III Co.和Pre-Pipes投資者之間的票據購買協議格式。(1)
|
|
10.15 | | |
Roth CH Acquisition III Co.和Pre-PIPE投資者之間的註冊權協議格式。(1)
|
|
10.16 | | |
Roth CH Acquisition III Co.和PIPE投資者之間的認購協議格式。(1)
|
|
10.17 | | |
Roth CH Acquisition III Co.和PIPE投資者之間的註冊權協議格式。(1)
|
|
21.1 | | | 註冊人的子公司。* | |
23.1 | | |
Marcum LLP同意。
|
|
23.2 | | |
RSM US LLP同意。
|
|
23.3 | | | Loeb&Loeb LLP同意(包含在附件5.1中)。* | |
24.1 | | |
授權書(包括在本註冊聲明的表格S-1的簽名頁上)。
|
|
101.INS | | | 內聯XBRL實例文檔 - 實例文檔不會出現在交互數據文件中,因為它的XBRL標記嵌入在內聯XBRL文檔中* | |
101.SCH | | | 內聯XBRL分類擴展架構文檔* | |
101.CAL | | | 內聯XBRL分類擴展計算鏈接庫文檔* | |
101.DEF | | | 內聯XBRL分類擴展定義Linkbase文檔* | |
101.實驗室 | | | 內聯XBRL分類擴展標籤Linkbase文檔* | |
101.PRE | | | 內聯XBRL分類擴展演示文稿Linkbase文檔* | |
104 | | | 封面交互數據文件 - 封面交互數據文件不會出現在交互數據文件中,因為其XBRL標記嵌入在內聯XBRL文檔中* | |
|
簽名
|
| |
標題
|
| |
日期
|
|
|
/s/拜倫·羅斯
拜倫·羅斯
|
| |
聯席首席執行官兼董事會主席
(首席執行官) |
| |
2021年8月25日
|
|
|
/s/戈登·羅斯
戈登·羅斯
|
| |
首席財務官
(首席財務會計官) |
| |
2021年8月25日
|
|
|
/s/John Lipman
約翰·利普曼
|
| | 聯席首席執行官兼董事 | | |
2021年8月25日
|
|
|
/s/莫莉·蒙哥馬利
莫莉·蒙哥馬利
|
| | 導演 | | |
2021年8月25日
|
|
|
/s/Daniel M.Friedberg
丹尼爾·M·弗裏德伯格
|
| | 導演 | | |
2021年8月25日
|
|
|
/s/Adam Rothstein
亞當·羅斯坦
|
| | 導演 | | |
2021年8月25日
|
|
|
/s/James Gold
詹姆斯·戈爾德
|
| | 導演 | | |
2021年8月25日
|
|
|
/s/Sam Chawla
Sam Chawla
|
| | 導演 | | |
2021年8月25日
|
|