|
關於本招股説明書
|
| | | | II | | |
|
招股説明書摘要
|
| | | | 1 | | |
|
風險因素
|
| | | | 4 | | |
|
有關前瞻性陳述的注意事項
|
| | | | 20 | | |
|
收益使用情況
|
| | | | 21 | | |
|
發行價確定
|
| | | | 22 | | |
|
普通股和股息市場價格
|
| | | | 22 | | |
|
未經審計的備考壓縮合並財務信息
|
| | | | 23 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 35 | | |
|
業務
|
| | | | 55 | | |
|
管理
|
| | | | 63 | | |
|
高管薪酬
|
| | | | 73 | | |
|
董事薪酬
|
| | | | 82 | | |
|
證券説明
|
| | | | 83 | | |
|
證券法對轉售證券的限制
|
| | | | 88 | | |
|
證券受益所有權
|
| | | | 89 | | |
|
出售證券持有人
|
| | | | 91 | | |
|
某些關係和關聯方交易
|
| | | | 94 | | |
|
美國聯邦所得税考慮因素
|
| | | | 96 | | |
|
配送計劃
|
| | | | 102 | | |
|
法律事務
|
| | | | 104 | | |
|
專家
|
| | | | 104 | | |
|
在哪裏可以找到更多信息
|
| | | | 105 | | |
|
財務信息索引
|
| | | | F-1 | | |
| | |
整個地球
品牌歷史 損益表 這三個 月度 截止於2021年3月31日 |
| |
有益健康
歷史 收入 語句 用於 期間 12/26/2020 − 2/5/2021(1) |
| |
收購
交易 會計 調整 |
| | | | | | | |
債務融資
交易 會計 調整 |
| | | | | | | |
形式為
調整後 |
| |||||||||||||||
產品收入淨額
|
| | | $ | 105,825 | | | | | $ | 20,380 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 126,205 | | |
銷貨成本
|
| | | | 70,174 | | | | | | 16,462 | | | | | | (922) | | | | |
|
(f,l)
|
| | | | | — | | | | | | | | | | | | 85,714 | | |
毛利
|
| | | | 35,651 | | | | | | 3,918 | | | | | | 922 | | | | | | | | | | | | — | | | | | | | | | | | | 40,491 | | |
銷售、一般和行政費用
|
| | | | 32,907 | | | | | | 3,122 | | | | | | (6,076) | | | | |
|
(m)
|
| | | | | — | | | | | | | | | | | | 29,953 | | |
無形資產攤銷
|
| | | | 4,151 | | | | | | 566 | | | | | | 191 | | | | |
|
(n)
|
| | | | | — | | | | | | | | | | | | 4,908 | | |
重組和其他費用,淨額
|
| | | | 1,657 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,657 | | |
營業(虧損)收入
|
| | | | (3,064) | | | | | | 230 | | | | | | 6,807 | | | | | | | | | | | | — | | | | | | | | | | | | 3,973 | | |
權證負債公允價值變動
|
| | | | (2,362) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (2,362) | | |
利息(費用)收入,淨額
|
| | | | (5,078) | | | | | | (802) | | | | | | 761 | | | | |
|
(o)
|
| | | | | (1,128) | | | | |
|
(r)
|
| | | | | (6,247) | | |
清償損失和債務交易成本
|
| | | | (5,513) | | | | | | (3,828) | | | | | | 3,828 | | | | |
|
(p)
|
| | | | | 5,513 | | | | |
|
(s)
|
| | | | | — | | |
其他收入,淨額
|
| | | | 310 | | | | | | 12 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 322 | | |
所得税前(虧損)收入
|
| | | | (15,707) | | | | | | (4,388) | | | | | | 11,396 | | | | | | | | | | | | 4,385 | | | | | | | | | | | | (4,314) | | |
(福利)所得税撥備
|
| | | | (3,682) | | | | | | (1,097) | | | | | | 2,849 | | | | |
|
(q)
|
| | | | | 1,086 | | | | |
|
(t)
|
| | | | | (844) | | |
淨(虧損)收入
|
| | | $ | (12,025) | | | | | $ | (3,291) | | | | | $ | 8,547 | | | | | | | | | | | $ | 3,299 | | | | | | | | | | | $ | (3,470) | | |
- 基本股和攤薄後預計每股淨虧損
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(u)
|
| | | | $ | (0.09) | | |
預計加權平均值
已發行的 - Basic和 股票 稀釋 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(u)
|
| | | | | 38,430,742 | | |
| | |
整個
地球 品牌 歷史 收入 語句 用於 十二 月 期間 已結束 12/31/2020(1) |
| |
Merisant&
Mafco 收購 交易 會計 調整 |
| | | | | | | |
整個
地球 品牌, 公司為 調整後的 12/31/2020 |
| |
大小
歷史 收入 針對 的 語句 期間 1/1/2020 − 11/10/2020 ( 之後 重新分類)(2) |
| |
大小
收購 交易 會計 調整 |
| | | | | | | |
整個
地球和 Swerve, 調整後的 12/31/2020 |
| |
有益健康
歷史 收入 針對 的 語句 期間 11/30/2019 − 11/27/2020 ( 之後 重新分類)(2) |
| |
有益健康
收購 交易 會計 調整 |
| | | | | | | |
債務
融資 交易 會計 調整 |
| | | | | | | |
形式
作為 調整後 |
| ||||||||||||||||||||||||||||||
產品收入淨額
|
| | | $ | 275,496 | | | | | $ | — | | | | | | | | | | | $ | 275,496 | | | | | $ | 30,814 | | | | | $ | (766) | | | | |
|
(e)
|
| | | | $ | 305,544 | | | | | $ | 195,193 | | | | | $ | (1,085) | | | | |
|
(k)
|
| | | | $ | — | | | | | | | | | | | $ | 499,652 | | |
銷貨成本
|
| | | | 179,212 | | | | | | (2,982) | | | | |
|
(a)
|
| | | | | 176,230 | | | | | | 19,606 | | | | | | (189) | | | | |
|
(f)
|
| | | | | 195,647 | | | | | | 161,687 | | | | | | 3,003 | | | | |
|
(l)
|
| | | | | — | | | | | | | | | | | | 360,337 | | |
毛利
|
| | | | 96,284 | | | | | | 2,982 | | | | | | | | | | | | 99,266 | | | | | | 11,208 | | | | | | (577) | | | | | | | | | | | | 109,897 | | | | | | 33,506 | | | | | | (4,088) | | | | | | | | | | | | — | | | | | | | | | | | | 139,315 | | |
銷售、一般和行政費用
|
| | | | 87,971 | | | | | | (97) | | | | |
|
(b)
|
| | | | | 87,874 | | | | | | 27,585 | | | | | | (320) | | | | |
|
(g)
|
| | | | | 115,139 | | | | | | 12,878 | | | | | | 14,679 | | | | |
|
(m)
|
| | | | | — | | | | | | | | | | | | 142,696 | | |
無形資產攤銷
資產 |
| | | | 10,948 | | | | | | (764) | | | | |
|
(c)
|
| | | | | 10,184 | | | | | | — | | | | | | 1,416 | | | | |
|
(h)
|
| | | | | 11,600 | | | | | | 5,432 | | | | | | 2,280 | | | | |
|
(n)
|
| | | | | — | | | | | | | | | | | | 19,312 | | |
資產減值費用
|
| | | | 40,600 | | | | | | — | | | | | | | | | | | | 40,600 | | | | | | — | | | | | | — | | | | | | | | | | | | 40,600 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 40,600 | | |
重組和其他費用,淨額
|
| | | | 1,052 | | | | | | — | | | | | | | | | | | | 1,052 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,052 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,052 | | |
營業(虧損)收入
|
| | | | (44,287) | | | | | | 3,843 | | | | | | | | | | | | (40,444) | | | | | | (16,377) | | | | | | (1,673) | | | | | | | | | | | | (58,494) | | | | | | 15,196 | | | | | | (21,047) | | | | | | | | | | | | — | | | | | | | | | | | | (64,345) | | |
利息(費用)收入,
淨額 |
| | | | (4,609) | | | | | | — | | | | | | | | | | | | (4,609) | | | | | | (4) | | | | | | 4 | | | | |
|
(i)
|
| | | | | (4,609) | | | | | | (8,093) | | | | | | 6,800 | | | | |
|
(o)
|
| | | | | (19,571) | | | | |
|
(r)
|
| | | | | (25,474) | | |
清償損失和債務交易成本
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (5,513) | | | | |
|
(s)
|
| | | | | (5,513) | | |
其他收入(費用),淨額
|
| | | | 223 | | | | | | — | | | | | | | | | | | | 223 | | | | | | (44) | | | | | | — | | | | | | | | | | | | 179 | | | | | | 279 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 458 | | |
所得税前(虧損)收入
|
| | | | (48,673) | | | | | | 3,843 | | | | | | | | | | | | (44,830) | | | | | | (16,425) | | | | | | (1,669) | | | | | | | | | | | | (62,924) | | | | | | 7,382 | | | | | | (14,247) | | | | | | | | | | | | (25,084) | | | | | | | | | | | | (94,874) | | |
(福利)所得税撥備
|
| | | | (6,100) | | | | | | 952 | | | | |
|
(d)
|
| | | | | (5,148) | | | | | | — | | | | | | (4,537) | | | | |
|
(j)
|
| | | | | (9,685) | | | | | | 1,853 | | | | | | (3,562) | | | | |
|
(q)
|
| | | | | (6,213) | | | | |
|
(t)
|
| | | | | (17,607) | | |
淨(虧損)收入
|
| | | $ | (42,573) | | | | | $ | 2,891 | | | | | | | | | | | $ | (39,682) | | | | | $ | (16,425) | | | | | $ | 2,868 | | | | | | | | | | | $ | (53,239) | | | | | $ | 5,529 | | | | | $ | (10,685) | | | | | | | | | | | $ | (18,871) | | | | | | | | | | | $ | (77,267) | | |
每個
預計淨虧損
共享 - Basic和 稀釋 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(u)
|
| | | | $ | (2.01) | | |
預計加權平均流通股 - 基本股和稀釋股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(u)
|
| | | | | 38,426,669 | | |
| | |
有益健康(歷史)
|
| |
重新分類以符合
全球品牌‘ 演示文稿 |
| |
有益健康
(歷史,如 調整) |
| |||||||||
折舊攤銷
|
| | | $ | 661 | | | | | $ | (661) | | | | | $ | — | | |
無形資產攤銷
|
| | | | — | | | | | | 566 | | | | | | 566 | | |
銷售、一般和行政費用
|
| | | | 3,027 | | | | | | 95 | | | | | | 3,122 | | |
| | |
有益健康(歷史)
|
| |
重新分類以符合
全球品牌‘ 演示文稿 |
| |
有益健康
(歷史,如 調整) |
| |||||||||
產品收入淨額
|
| | | $ | 204,035 | | | | | $ | (8,842) | | | | | $ | 195,193 | | |
折扣、退貨和津貼
|
| | | | (8,842) | | | | | | 8,842 | | | | | | — | | |
銷售
|
| | | | 4,374 | | | | | | (4,374) | | | | | | — | | |
一般和行政
|
| | | | 7,550 | | | | | | (7,550) | | | | | | — | | |
折舊攤銷
|
| | | | 6,386 | | | | | | (6,386) | | | | | | — | | |
無形資產攤銷
|
| | | | — | | | | | | 5,432 | | | | | | 5,432 | | |
銷售、一般和行政費用
|
| | | | — | | | | | | 12,878 | | | | | | 12,878 | | |
| | |
Swerve(歷史)
|
| |
重新分類以符合
全球品牌‘ 演示文稿 |
| |
大小
(歷史,如 調整) |
| |||||||||
銷售和營銷費用
|
| | | $ | 4,001 | | | | | $ | (4,001) | | | | | $ | — | | |
其他運營費用
|
| | | | 2,480 | | | | | | (2,480) | | | | | | — | | |
營業外費用淨額
|
| | | | 21,152 | | | | | | (21,152) | | | | | | — | | |
銷售、一般和管理費用
|
| | | | — | | | | | | 27,585 | | | | | | 27,585 | | |
其他(費用)收入,淨額
|
| | | | — | | | | | | (44) | | | | | | (44) | | |
利息(費用)收入,淨額
|
| | | | — | | | | | | (4) | | | | | | (4) | | |
|
基本現金對價
|
| | | $ | 180,000 | | |
|
預計結賬調整
|
| | | | 10,233 | | |
|
收益金額的公允價值(1)
|
| | | | 52,395 | | |
|
採購總價 - 健康交易
|
| | | $ | 242,628 | | |
|
現金和現金等價物
|
| | | $ | 2,664 | | |
|
應收賬款淨額
|
| | | | 15,892 | | |
|
庫存
|
| | | | 78,694 | | |
|
預付費用和其他流動資產
|
| | | | 775 | | |
|
物業、廠房和設備,淨額
|
| | | | 2,763 | | |
|
經營性租賃使用權資產
|
| | | | 7,585 | | |
|
其他無形資產淨值
|
| | | | 106,400 | | |
|
其他資產
|
| | | | 1,291 | | |
|
收購的總資產
|
| | | | 216,064 | | |
|
應付帳款
|
| | | | 5,251 | | |
|
應計費用和其他流動負債
|
| | | | 13,306 | | |
|
經營租賃負債的當期部分
|
| | | | 1,435 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 6,150 | | |
|
遞延納税義務淨額
|
| | | | 27,033 | | |
|
承擔的總負債
|
| | | | 53,175 | | |
|
獲取的淨資產
|
| | | | 162,889 | | |
|
商譽
|
| | | | 79,739 | | |
|
採購總價
|
| | | $ | 242,628 | | |
|
基本現金對價
|
| | | $ | 80,000 | | |
|
結賬調整
|
| | | | (968) | | |
|
採購總價 - Swerve收購
|
| | | $ | 79,032 | | |
|
應收賬款淨額
|
| | | $ | 3,223 | | |
|
庫存
|
| | | | 6,824 | | |
|
預付費用和其他流動資產
|
| | | | 223 | | |
|
物業、廠房和設備,淨額
|
| | | | 143 | | |
|
經營性租賃使用權資產
|
| | | | 76 | | |
|
無形資產淨值
|
| | | | 36,300 | | |
|
其他資產
|
| | | | 3 | | |
|
收購的總資產
|
| | | | 46,792 | | |
|
應付帳款
|
| | | | 3,477 | | |
|
應計費用和其他流動負債
|
| | | | 288 | | |
|
經營租賃負債的當期部分
|
| | | | 48 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 28 | | |
|
承擔的總負債
|
| | | | 3,841 | | |
|
獲取的淨資產
|
| | | | 42,951 | | |
|
商譽
|
| | | | 36,081 | | |
|
採購總價
|
| | | $ | 79,032 | | |
| | |
年終
12月31日 2020 |
| |||
降低折舊費用
|
| | | $ | (272) | | |
交易獎金費用
|
| | | | 455 | | |
租金費用淨減少
|
| | | | (280) | | |
銷售、一般和行政費用的淨調整
|
| | | $ | (97) | | |
| | |
截止三個月
2021年3月31日 |
| |
2020年1月1日至
2020年11月10日 |
| ||||||
對價收入調整
|
| | | $ | — | | | | | $ | (463) | | |
大幅庫存攤銷
|
| | | | (274) | | | | | | 274 | | |
銷貨成本淨調整
|
| | | $ | (274) | | | | | $ | (189) | | |
| | |
2020年1月1日至
2020年11月10日 |
| |||
對價收入調整
|
| | | $ | (303) | | |
折舊調整
|
| | | | (17) | | |
銷售、一般和行政費用的淨調整
|
| | | $ | (320) | | |
| | |
截止三個月
2021年3月31日 |
| |
年終
2020年11月27日 |
| ||||||
健康庫存攤銷調整
|
| | | $ | (648) | | | | | $ | 1,957 | | |
直接人工和獎金成本
|
| | | | — | | | | | | 1,046 | | |
銷貨成本淨調整
|
| | | $ | (648) | | | | | $ | 3,003 | | |
| | |
截止三個月
2021年3月31日 |
| |
年終
2020年11月27日 |
| ||||||
健康交易紅利
|
| | | $ | (590) | | | | | $ | 1,261 | | |
健康和全球品牌交易成本
|
| | | | (5,276) | | | | | | 5,549 | | |
Mafco交易獎金
|
| | | | (210) | | | | | | — | | |
加速合作伙伴關係單位
|
| | | | — | | | | | | 10,000 | | |
直接人工和獎金成本以及反向收入重新分類
|
| | | | — | | | | | | (2,131) | | |
銷售、一般和行政費用的淨調整
|
| | | $ | (6,076) | | | | | $ | 14,679 | | |
| | |
截止三個月
2021年3月31日 |
| |
年終
2020年11月27日 |
| ||||||
健康利息支出
|
| | | $ | 802 | | | | | $ | 8,093 | | |
健全的收益公允價值調整
|
| | | | (41) | | | | | | (1,293) | | |
利息(費用)收入淨調整,淨額
|
| | | $ | 761 | | | | | $ | 6,800 | | |
| | |
截止三個月
2021年3月31日 |
| |
年終
2020年12月31日 |
| ||||||
利息支出 - 新定期貸款
|
| | | $ | (5,056) | | | | | $ | (20,859) | | |
利息支出 - 新循環信貸安排
|
| | | | (340) | | | | | | (1,394) | | |
債務發行成本攤銷和貼現 - 新定期貸款
|
| | | | (346) | | | | | | (1,378) | | |
攤銷債務發行成本 - 新循環信貸安排
|
| | | | (107) | | | | | | (438) | | |
未攤銷發行費用 - 原始定期貸款
|
| | | | — | | | | | | (107) | | |
原循環設施破碎費
|
| | | | — | | | | | | (8) | | |
減去:歷史利息支出 - MacAndrews&福布斯革命者
借款 |
| | | | — | | | | | | 168 | | |
減去:歷史利息支出 - 原始定期貸款和原始
循環信貸安排 |
| | | | 785 | | | | | | 4,445 | | |
減去:歷史利息支出 - 新定期貸款和新循環信貸安排
|
| | | | 3,523 | | | | | | — | | |
減去:發行成本 - 原始定期貸款的歷史費用和
原始循環信貸安排 |
| | | | 144 | | | | | | — | | |
減去:發行成本 - 新定期貸款和新循環信貸安排的歷史費用
|
| | | | 269 | | | | | | — | | |
利息(費用)收入淨調整,淨額
|
| | | $ | (1,128) | | | | | $ | (19,571) | | |
| | |
截止三個月
2021年3月31日 |
| |
年終
2020年12月31日 |
| ||||||
普通股加權平均流通股 - 基本股和稀釋股
|
| | | | 38,430,742 | | | | | | 38,426,669 | | |
預計基本和攤薄淨虧損
|
| | | $ | (3,470,382) | | | | | $ | (77,266,608) | | |
預計基本和稀釋後每股淨虧損
|
| | | $ | (0.09) | | | | | $ | (2.01) | | |
(千)
|
| |
(後續)
|
| |
(前身)
|
| ||||||
|
截止三個月
2021年3月31日 |
| |
截止三個月
2020年3月31日 |
| ||||||||
產品收入淨額
|
| | | $ | 105,825 | | | | | $ | 65,972 | | |
銷貨成本
|
| | | | 70,174 | | | | | | 40,112 | | |
毛利
|
| | | | 35,651 | | | | | | 25,860 | | |
銷售、一般和行政費用
|
| | | | 32,907 | | | | | | 16,048 | | |
無形資產攤銷
|
| | | | 4,151 | | | | | | 2,534 | | |
資產減值費用
|
| | | | — | | | | | | 40,600 | | |
重組和其他費用
|
| | | | 1,657 | | | | | | — | | |
營業虧損
|
| | | | (3,064) | | | | | | (33,322) | | |
權證負債公允價值變動
|
| | | | (2,362) | | | | | | — | | |
利息費用淨額
|
| | | | (5,078) | | | | | | (172) | | |
債務清償和修改損失
|
| | | | (5,513) | | | | | | — | | |
其他收入,淨額
|
| | | | 310 | | | | | | 1,721 | | |
所得税前虧損
|
| | | | (15,707) | | | | | | (31,773) | | |
所得税優惠
|
| | | | (3,682) | | | | | | (3,118) | | |
淨虧損
|
| | | $ | (12,025) | | | | | $ | (28,655) | | |
(千)
|
| |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
|
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||||
產品收入淨額
|
| | | $ | 147,168 | | | | | | $ | 128,328 | | | | | $ | 272,123 | | | | | $ | 290,965 | | |
銷貨成本
|
| | | | 101,585 | | | | | | | 77,627 | | | | | | 163,634 | | | | | | 167,874 | | |
毛利
|
| | | | 45,583 | | | | | | | 50,701 | | | | | | 108,489 | | | | | | 123,091 | | |
銷售、一般和行政費用
|
| | | | 44,616 | | | | | | | 43,355 | | | | | | 65,896 | | | | | | 74,767 | | |
無形資產攤銷
資產 |
| | | | 6,021 | | | | | | | 4,927 | | | | | | 10,724 | | | | | | 11,111 | | |
資產減值費用
|
| | | | — | | | | | | | 40,600 | | | | | | — | | | | | | — | | |
重組和其他
費用 |
| | | | 1,052 | | | | | | | — | | | | | | 2,193 | | | | | | 9,461 | | |
營業(虧損)收入
|
| | | | (6,106) | | | | | | | (38,181) | | | | | | 29,676 | | | | | | 27,752 | | |
利息(費用)收入,淨額
|
| | | | (4,371) | | | | | | | (238) | | | | | | (500) | | | | | | 49 | | |
其他(費用)收入,淨額
|
| | | | (578) | | | | | | | 801 | | | | | | (830) | | | | | | (1,648) | | |
所得税前(虧損)收入
|
| | | | (11,055) | | | | | | | (37,618) | | | | | | 28,346 | | | | | | 26,153 | | |
(福利)所得税撥備
|
| | | | (2,618) | | | | | | | (3,482) | | | | | | (2,466) | | | | | | 5,312 | | |
淨(虧損)收入
|
| | | $ | (8,437) | | | | | | $ | (34,136) | | | | | $ | 30,812 | | | | | $ | 20,841 | | |
(千)
|
| |
(後續)
|
| | |
(前身)
|
| ||||||
|
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||||
產品收入淨額
|
| | | $ | 81,797 | | | | | | $ | 40,219 | | |
營業收入(虧損)
|
| | | $ | 10,159 | | | | | | $ | (6,755) | | |
(千)
|
| |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
|
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||||
產品收入淨額
|
| | | $ | 96,857 | | | | | | $ | 80,749 | | | | | $ | 165,863 | | | | | $ | 173,759 | | |
營業(虧損)收入
|
| | | $ | (3,461) | | | | | | $ | (14,463) | | | | | $ | 10,280 | | | | | $ | 8,283 | | |
(千)
|
| |
(後續)
|
| | |
(前身)
|
| ||||||
|
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||||
產品收入淨額
|
| | | $ | 24,028 | | | | | | $ | 25,753 | | |
營業收入(虧損)
|
| | | $ | 972 | | | | | | $ | (24,010) | | |
(千)
|
| |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
|
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||||
產品收入淨額
|
| | | $ | 50,311 | | | | | | $ | 47,579 | | | | | $ | 106,260 | | | | | $ | 117,206 | | |
營業(虧損)收入
|
| | | $ | (2,645) | | | | | | $ | (23,718) | | | | | $ | 19,396 | | | | | $ | 19,469 | | |
(千)
|
| |
(後續)
|
| | |
(前身)
|
| ||||||
|
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||||
營業虧損
|
| | | $ | (14,195) | | | | | | $ | (2,557) | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
|
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (5,597) | | | | | | $ | 14,610 | | |
投資活動使用的淨現金
|
| | | | (188,145) | | | | | | | (894) | | |
融資活動提供(使用)的淨現金
|
| | | | 204,056 | | | | | | | (13,930) | | |
匯率對現金和現金等價物的影響
|
| | | | 594 | | | | | | | 314 | | |
現金和現金等價物淨變化
|
| | | $ | 10,908 | | | | | | $ | 100 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
|
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||||
經營活動提供的淨現金(用於)
|
| | | $ | (9,445) | | | | | | $ | 19,908 | | | | | $ | 31,665 | | | | | $ | 33,804 | | |
投資活動使用的淨現金
|
| | | | (282,122) | | | | | | | (3,532) | | | | | | (4,037) | | | | | | (2,181) | | |
融資活動提供(使用)的淨現金
|
| | | | 252,216 | | | | | | | (16,924) | | | | | | (23,942) | | | | | | (28,532) | | |
匯率對現金和現金等價物的影響
|
| | | | 714 | | | | | | | 215 | | | | | | (496) | | | | | | (24) | | |
現金和現金淨變化
等價物 |
| | | $ | (38,637) | | | | | | $ | (333) | | | | | $ | 3,190 | | | | | $ | 3,067 | | |
| | |
截至3月31日的12個月內到期付款
|
| |||||||||||||||||||||||||||||||||||||||
|
合計
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
此後
|
| |||||||||||||||||||||||
債務
|
| | | $ | 400,000 | | | | | $ | 3,750 | | | | | $ | 3,750 | | | | | $ | 3,750 | | | | | $ | 3,750 | | | | | $ | 28,750 | | | | | $ | 356,250 | | |
債務利息
|
| | | | 143,495 | | | | | | 21,816 | | | | | | 21,610 | | | | | | 21,457 | | | | | | 21,296 | | | | | | 20,835 | | | | | | 36,481 | | |
合計
|
| | | $ | 543,495 | | | | | $ | 25,566 | | | | | $ | 25,360 | | | | | $ | 25,207 | | | | | $ | 25,046 | | | | | $ | 49,585 | | | | | $ | 392,731 | | |
| | |
合計
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
此後
|
| |||||||||||||||||||||
債務
|
| | | $ | 184,355 | | | | | $ | 7,000 | | | | | $ | 7,000 | | | | | $ | 10,500 | | | | | $ | 14,000 | | | | | $ | 145,855 | | | | | $ | — | | |
債務利息(1)
|
| | | | 33,830 | | | | | | 8,169 | | | | | | 7,873 | | | | | | 7,510 | | | | | | 6,962 | | | | | | 3,316 | | | | | | — | | |
最低租賃義務(2)
|
| | | | 16,124 | | | | | | 4,119 | | | | | | 3,611 | | | | | | 3,512 | | | | | | 1,919 | | | | | | 1,417 | | | | | | 1,546 | | |
其他購買義務
|
| | | | 1,931 | | | | | | 1,407 | | | | | | 524 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
合計
|
| | | $ | 236,240 | | | | | $ | 20,695 | | | | | $ | 19,008 | | | | | $ | 21,522 | | | | | $ | 22,881 | | | | | $ | 150,588 | | | | | $ | 1,546 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
品牌CPG
|
| | | | 64% | | | | | | 61% | | | | | | 60% | | |
香料和配料
|
| | | | 36% | | | | | | 39% | | | | | | 40% | | |
名稱
|
| |
年齡
|
| |
職位
|
|
歐文·D·西蒙 | | |
62
|
| | 董事會執行主席 | |
阿爾伯特·曼佐內 | | |
57
|
| | 首席執行官兼董事 | |
阿努拉格·阿加瓦爾 | | |
46
|
| | 導演 | |
史蒂文·M·科恩 | | |
57
|
| | 導演 | |
Denise M.Faltischek | | |
48
|
| | 導演 | |
艾拉·J·拉梅爾 | | |
73
|
| | 導演 | |
約翰·M·董明林 | | |
67
|
| | 導演 | |
安德魯“安迪”魯西 | | |
47
|
| | 首席財務官 | |
盧克·貝利* | | |
40
|
| | 調味料總裁 | |
名稱
|
| |
審核
委員會 |
| |
薪酬
委員會 |
| |
提名和
治理 委員會 |
| |||||||||
歐文·D·西蒙
|
| | | | | | | | | | | | | | | | | | |
阿努拉格·阿加瓦爾
|
| | | | * | | | | | | | | | | | | * | | |
史蒂文·M·科恩
|
| | | | | | | | | | * | | | | | | * | | |
Denise M.Faltischek
|
| | | | | | | | | | | | | | | | + | | |
艾拉·J·拉梅爾
|
| | | | + | | | | | | * | | | | | | | | |
阿爾伯特·曼佐內
|
| | | | | | | | | | | | | | | | | | |
約翰·M·董明林
|
| | | | * | | | | | | + | | | | | | | | |
被任命為首席執行官
|
| |
標題
|
|
阿爾伯特·曼佐內 | | | 首席執行官 | |
安德魯“安迪”魯西 | | | 首席財務官 | |
盧卡斯·貝利 | | | 調味料總裁 | |
| 蘭開斯特殖民地公司 | | | The Simple Good Foods Company | | | Beyond Meat,Inc. | |
| SunOpta Inc. | | | 強生休閒食品 | | | E.L.F.美容公司 | |
| Bellring Brands,Inc. | | | John B.Sanfilippo&Son | | | NewAge,Inc. | |
| 國民飲料公司 | | | 農民兄弟公司 | | | Freshet,Inc. | |
| 羅傑斯糖業公司 | | | MGP配料公司 | | |
Craft Brew Alliance,Inc.
|
|
| 蘭迪克公司 | | | S&W種子公司 | | | 布里奇福德食品公司 | |
元素
|
| |
固定或
變量 |
| |
用途和設計特點
|
|
基本工資 | | | 已修復 | | | 通過提供與市場機會具有競爭力的固定薪酬來吸引和留住高管,並認可每個高管的職位、角色、責任和經驗。 | |
年度績效現金獎勵 | | | 變量 | | | 在實現預定義的財務績效目標的基礎上,激勵和獎勵我們年度績效目標的實現。 | |
股權獎 | | | 變量 | | | 通過基於績效和基於時間的授權期的股權薪酬,使高管的利益與股東的利益保持一致,並促進我們的高管和其他關鍵管理人員的長期留任。 | |
福利 | | | 已修復 | | | 提供有吸引力的福利,促進員工(可能還有家庭)的健康和健康。除非下面另有説明,否則福利提供的級別與所有員工相同或相似。 | |
高管和頭銜
|
| |
2020基數
工資* |
| |||
首席執行官阿爾伯特·曼佐內
|
| | | $ | 632,800(1) | | |
首席財務官安德魯·魯西
|
| | | $ | 375,000 | | |
{br]盧卡斯·貝利(Lucas Bailey),校長。香料和配料
|
| | | $ | 734,410(2) | | |
名稱和負責人
職位 |
| |
年
|
| |
工資
($) |
| |
獎金($)(1)
|
| |
股票獎勵
($)(2) |
| |
非股權
獎勵計劃 薪酬 ($)(3) |
| |
所有其他
薪酬 ($)(4) |
| |
總計($)
|
| |||||||||||||||||||||
阿爾伯特·曼佐內
首席執行官 |
| | | | 2020(5) | | | | | $ | 632,800 | | | | | $ | 0 | | | | | $ | 612,156 | | | | | $ | 535,338 | | | | | $ | 3,540,272 | | | | | $ | 5,320,566 | | |
| | | 2019(10) | | | | | $ | 558,606 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 235,553 | | | | | $ | 613,124 | | | | | $ | 1,407,283 | | | ||
安德魯·魯西
首席財務官 |
| | | | 2020 | | | | | $ | 375,000 | | | | | $ | 257,500 | | | | | $ | 224,997 | | | | | $ | 0 | | | | | $ | 11,400 | | | | | $ | 868,897 | | |
| | | 2019 | | | | | $ | 23,438 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 23,438(7) | | | ||
盧卡斯·貝利
總裁 - 口味& 配料 |
| | | | 2020 | | | | | $ | 734,410 | | | | | $ | 0 | | | | | $ | 512,168(6) | | | | | $ | 0 | | | | | $ | 1,756,949 | | | | | $ | 3,003,527 | | |
| | | 2019 | | | | | $ | 780,300 | | | | | $ | 413,674 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 36,105 | | | | | $ | 1,230,079 | | |
名稱和負責人
職位 |
| |
年
|
| |
401(k)
匹配 |
| |
健康和
福利 保險 ($) |
| |
車
津貼 ($) |
| |
税
福利 ($) |
| |
養老金
投稿 |
| |
交易
獎金 ($) |
| |
休假
套現 給貝利先生的 在 上 辭職 |
| |
總計
其他 薪酬($) |
| |||||||||||||||||||||||||||
阿爾伯特·曼佐內
|
| | | | 2020(5) | | | | | $ | 0 | | | | | $ | 9,270 | | | | | $ | 23,798 | | | | | $ | 29,529 | | | | | $ | 52,675 | | | | | $ | 3,425,000(8) | | | | | $ | 0 | | | | | $ | 3,540,272 | | |
| | | | | 2019(10) | | | | | $ | 0 | | | | | $ | 8,483 | | | | | $ | 30,752 | | | | | $ | 26,785 | | | | | $ | 47,104 | | | | | $ | 500,000(9) | | | | | $ | 0 | | | | | $ | 613,124 | | |
安德魯·魯西
|
| | | | 2020 | | | | | $ | 11,400 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 11,400 | | |
| | | | | 2019 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
盧卡斯·貝利
|
| | | | 2020 | | | | | $ | 11,400 | | | | | $ | 10,972 | | | | | $ | 8,845 | | | | | $ | 7,396 | | | | | $ | 0 | | | | | $ | 1,575,900 | | | | | $ | 142,438 | | | | | $ | 1,756,949 | | |
| | | | | 2019 | | | | | $ | 0 | | | | | $ | 10,692 | | | | | $ | 13,096 | | | | | $ | 12,317 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 36,105 | | |
名稱
|
| |
授予
日期 |
| |
期權獎勵
|
| |
股票獎勵
|
| |||||||||||||||||||||||||||
|
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 ($) |
| |
選項
過期 日期 |
| |
號碼
共 個 個 個共享或 單位: 庫存 具有 未授予 (#)(1) |
| |
市場
值 個共享或 單位: 庫存 具有 未授予 ($)(2) |
| |
股權
獎勵 計劃獎: 數量 不勞而獲 個共享, 個單位 或其他 權限 沒有 歸屬 (#) |
| |
股權
獎勵 計劃獎: 市場或 支出 值 不勞而獲 個共享, 個單位 或其他 權限 沒有 已授予($) |
| ||||||||||||||
阿爾伯特·曼佐內
|
| | | | 9/30/2020 | | | | | | | | | | | | | | | | | | 73,400 | | | | | $ | 800,060 | | | | | | | | |
安德魯·魯西
|
| | | | 9/30/2020 | | | | | | | | | | | | | | | | | | 26,978 | | | | | $ | 294,061 | | | | | | | | |
盧卡斯·貝利(3)
|
| | | | 9/30/2020 | | | | | | | | | | | | | | | | | | 0 | | | | | $ | 0 | | | | | | | | |
名稱
|
| |
庫存
獎項($)(1) |
| |
所有其他
薪酬 ($) |
| |
總計($)
|
| |||||||||
歐文·D·西蒙
|
| | | $ | 250,000 | | | | | $ | 125,000 | | | | | $ | 375,000 | | |
阿努拉格·阿加瓦爾
|
| | | $ | 65,002 | | | | | $ | 32,500 | | | | | $ | 97,502 | | |
史蒂文·M·科恩
|
| | | $ | 65,002 | | | | | $ | 32,500 | | | | | $ | 97,502 | | |
Denise M.Faltischek
|
| | | $ | 65,002 | | | | | $ | 32,500 | | | | | $ | 97,502 | | |
艾拉·J·拉梅爾
|
| | | $ | 65,002 | | | | | $ | 32,500 | | | | | $ | 97,502 | | |
阿爾伯特·曼佐內(2)
|
| | | | — | | | | | | — | | | | | | — | | |
約翰·M·董明林
|
| | | $ | 65,002 | | | | | $ | 32,500 | | | | | $ | 97,502 | | |
名稱
|
| |
股份數量
實益擁有的 |
| |
股份百分比
出色的 |
| ||||||
Neuberger Berman Alternative Fund,Neuberger Berman Long Short Fund
|
| | | | 2,104,400(1) | | | | | | 5.40% | | |
河路資產管理有限責任公司
|
| | | | 2,936,296(2) | | | | | | 7.64% | | |
Rubric Capital Management LP
|
| | | | 2,600,000(3) | | | | | | 6.76% | | |
名稱
|
| |
股份數量
實益擁有的 |
| |
股份百分比
出色的 |
| ||||||
歐文·D·西蒙(1)
|
| | | | 1,125,976 | | | | | | 2.93% | | |
阿爾伯特·曼佐內
|
| | | | 32,935 | | | | | | * | | |
盧卡斯·貝利
|
| | | | — | | | | | | — | | |
安德魯·魯西
|
| | | | 5,570 | | | | | | * | | |
Denise M.Faltischek(2)
|
| | | | 12,794 | | | | | | * | | |
史蒂文·M·科恩(3)
|
| | | | 7,794 | | | | | | * | | |
約翰·M·董明林(4)
|
| | | | 29,794 | | | | | | * | | |
Anuraag Agarwal(5)
|
| | | | 22,794 | | | | | | * | | |
艾拉·J·拉梅爾(6)
|
| | | | 159,572 | | | | | | * | | |
所有董事和高管作為一個羣體
(9人)(10) |
| | | | 1,397,229 | | | | | | 3.63% | | |
| | |
發售前
|
| |
發售後
|
| ||||||||||||||||||||||||||||||||||||||||||
銷售證券持有人名稱
|
| |
數量
股份 普通股 |
| |
數量
認股權證 |
| |
數量
股份 常見 庫存為 提供 |
| |
數量
認股權證 為 提供 |
| |
數量
股份 常見 庫存 |
| |
%
|
| |
數量
認股權證 |
| |
%
|
| ||||||||||||||||||||||||
歐文·D·西蒙(1)
|
| | | | 1,125,976 | | | | | | — | | | | | | 1,096,000 | | | | | | ― | | | | | | 29,976 | | | | | | * | | | | | | — | | | | | | — | | |
男爵小盤基金(2)
|
| | | | 701,800 | | | | | | 1,403,600 | | | | | | 701,800 | | | | | | 1,403,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
莫納西投資管理有限責任公司(3)
|
| | | | 280,720 | | | | | | 561,440 | | | | | | 280,720 | | | | | | 561,440 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Neuberger Berman Alternative Fund,Neuberger Berman Long Short Fund(4)
|
| | | | 2,104,400 | | | | | | 1,003,200 | | | | | | 1,350,900 | | | | | | 701,800 | | | | | | 753,500 | | | | | | 1.95% | | | | | | 301,400 | | | | | | 1.49% | | |
Polar Asset Management Partners Inc.(5)
|
| | | | 35,090 | | | | | | 70,180 | | | | | | 35,090 | | | | | | 70,180 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
UBS O‘Connor LLC(6)
|
| | | | 100,000 | | | | | | 200,000 | | | | | | 100,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
金剛狼旗艦基金交易
有限(7) |
| | | | 85,812 | | | | | | 126,631 | | | | | | 52,730 | | | | | | 70,180 | | | | | | 33,082 | | | | | | * | | | | | | 56,451 | | | | | | * | | |
Ira J.Lamel(8)
|
| | | | 159,572 | | | | | | — | | | | | | 151,778 | | | | | | — | | | | | | 7,794 | | | | | | * | | | | | | — | | | | | | — | | |
Anuraag Agarwal(9)
|
| | | | 22,794 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 7,794 | | | | | | * | | | | | | — | | | | | | — | | |
約翰·M·董明林(10)
|
| | | | 29,794 | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 14,794 | | | | | | * | | | | | | — | | | | | | — | | |
|
Whole Earth Brands,Inc.截至2021年3月31日的三個月未經審計的簡明、合併和合並財務報表
|
| | |
|
F-2
|
| |
|
未經審計的簡明合併合併財務報表
|
| | | | | | |
|
未經審計的簡明合併資產負債表
|
| | | | F-3 | | |
|
未經審計的簡明合併和合並經營報表
|
| | | | F-4 | | |
|
未經審計的全面收益(虧損)簡併合併報表
|
| | | | F-5 | | |
|
未經審計的簡明合併和合並權益報表
|
| | | | F-6 | | |
|
未經審計的現金流量簡併合併報表
|
| | | | F-7 | | |
|
未經審計的簡明合併合併財務報表附註
|
| | | | F-8 | | |
|
Whole Earth Brands,Inc.經審計的合併和合並財務報表
|
| | | | F-29 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-29 | | |
|
合併合併資產負債表
|
| | | | F-30 | | |
|
合併合併業務報表
|
| | | | F-32 | | |
|
全面收益(虧損)合併合併報表
|
| | | | F-33 | | |
|
合併合併權益報表
|
| | | | F-34 | | |
|
現金流量合併合併報表
|
| | | | F-35 | | |
|
合併合併財務報表附註
|
| | | | F-36 | | |
|
經審計的Swerve截至2019年12月31日和2018年12月31日的合併財務信息,以及當時截至的三個年度的財務信息
|
| | |
|
F-69
|
| |
|
獨立審計師報告
|
| | | | F-70 | | |
|
合併資產負債表
|
| | | | F-71 | | |
|
合併損益表和會員權益表
|
| | | | F-72 | | |
|
現金流量合併報表
|
| | | | F-73 | | |
|
合併財務報表附註
|
| | | | F-74 | | |
|
截至2020年9月30日和2019年12月31日,以及截至2020年9月30日和2019年9月30日的9個月期間,Swerve未經審計的簡明合併財務信息
|
| | |
|
F-80
|
| |
|
未經審計的精簡合併資產負債表
|
| | | | F-81 | | |
|
未經審計的簡明合併收益表和會員權益表
|
| | | | F-82 | | |
|
未經審計的現金流量簡明合併報表
|
| | | | F-83 | | |
|
未經審計的精簡合併財務報表附註
|
| | | | F-84 | | |
|
截至2020年8月28日和2019年8月30日的健康公司經審計的合併財務報表,以及當時截至的兩個年度的合併財務報表
|
| | |
|
F-90
|
| |
|
獨立註冊會計師報告
|
| | | | F-91 | | |
|
合併財務報表
|
| | | | | | |
|
合併資產負債表
|
| | | | F-92 | | |
|
合併業務報表
|
| | | | F-93 | | |
|
股東權益合併報表
|
| | | | F-94 | | |
|
現金流量合併報表
|
| | | | F-95 | | |
|
合併財務報表附註
|
| | | | F-96 | | |
|
截至2020年11月27日和2020年8月28日,以及截至2020年11月27日和2019年11月29日的三個月未經審計的合併財務報表
|
| | |
|
F-109
|
| |
|
合併財務報表
|
| | | | | | |
|
未經審計的合併資產負債表
|
| | | | F-110 | | |
|
未經審計的合併經營報表
|
| | | | F-111 | | |
|
未經審計的股東權益合併報表
|
| | | | F-112 | | |
|
未經審計的現金流量表
|
| | | | F-113 | | |
|
未經審計的合併財務報表附註
|
| | | | F-114 | | |
| 未經審計的簡明合併合併財務報表 | | | | | | | |
|
未經審計的簡明合併資產負債表
|
| | | | F-3 | | |
|
未經審計的簡明合併和合並經營報表
|
| | | | F-4 | | |
|
未經審計的全面收益(虧損)簡併合併報表
|
| | | | F-5 | | |
|
未經審計的簡明合併和合並權益報表
|
| | | | F-6 | | |
|
未經審計的現金流量簡併合併報表
|
| | | | F-7 | | |
|
未經審計的簡明合併合併財務報表附註
|
| | | | F-8 | | |
|
注1:列報依據和重要會計政策
|
| | | | F-8 | | |
|
注2:業務組合
|
| | | | F-10 | | |
|
注3:租賃
|
| | | | F-15 | | |
|
注4:庫存
|
| | | | F-16 | | |
|
附註5:商譽和其他無形資產
|
| | | | F-17 | | |
|
注6:債務
|
| | | | F-17 | | |
|
注7:認股權證
|
| | | | F-19 | | |
|
附註8:金融工具的公允價值
|
| | | | F-20 | | |
|
注9:承付款和或有事項
|
| | | | F-21 | | |
|
注10:所得税
|
| | | | F-21 | | |
|
注11:養老金福利
|
| | | | F-22 | | |
|
注12:股票薪酬
|
| | | | F-23 | | |
|
注13:股東權益
|
| | | | F-24 | | |
|
注14:每股收益
|
| | | | F-24 | | |
|
附註15:累計其他綜合收益(虧損)
|
| | | | F-25 | | |
|
注16:關聯方交易
|
| | | | F-25 | | |
|
注17:業務細分
|
| | | | F-26 | | |
| | |
3月31日
2021 |
| |
12月31日
2020 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 27,806 | | | | | $ | 16,898 | | |
應收賬款(扣除津貼後分別為723美元和955美元)
|
| | | | 72,205 | | | | | | 56,423 | | |
庫存
|
| | | | 191,837 | | | | | | 111,699 | | |
預付費用和其他流動資產
|
| | | | 11,807 | | | | | | 5,045 | | |
流動資產總額
|
| | | | 303,655 | | | | | | 190,065 | | |
物業、廠房和設備,淨額
|
| | | | 49,752 | | | | | | 47,285 | | |
其他資產 | | | | | | | | | | | | | |
經營性租賃使用權資產
|
| | | | 18,749 | | | | | | 12,193 | | |
商譽
|
| | | | 236,895 | | | | | | 153,537 | | |
其他無形資產淨值
|
| | | | 283,845 | | | | | | 184,527 | | |
遞延税金資產淨額
|
| | | | 2,479 | | | | | | 2,671 | | |
其他資產
|
| | | | 6,926 | | | | | | 6,260 | | |
總資產
|
| | | $ | 902,301 | | | | | $ | 596,538 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 36,915 | | | | | $ | 25,200 | | |
應計費用和其他流動負債
|
| | | | 34,616 | | | | | | 29,029 | | |
應付或有對價
|
| | | | 52,672 | | | | | | — | | |
經營租賃負債的當期部分
|
| | | | 5,074 | | | | | | 3,623 | | |
長期債務的當前部分
|
| | | | 3,750 | | | | | | 7,000 | | |
流動負債總額
|
| | | | 133,027 | | | | | | 64,852 | | |
非流動負債 | | | | | | | | | | | | | |
長期債務
|
| | | | 385,257 | | | | | | 172,662 | | |
擔保責任
|
| | | | 7,999 | | | | | | — | | |
遞延納税義務淨額
|
| | | | 52,722 | | | | | | 23,297 | | |
經營性租賃負債,減去流動部分
|
| | | | 16,281 | | | | | | 11,324 | | |
其他負債
|
| | | | 16,230 | | | | | | 15,557 | | |
總負債
|
| | | | 611,516 | | | | | | 287,692 | | |
承付款和或有事項(注9)
|
| | | | — | | | | | | — | | |
股東權益 | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權發行100萬股;截至2021年3月31日和2020年12月31日均未發行和發行
|
| | | | — | | | | | | — | | |
普通股,面值0.0001美元;授權發行2.2億股;2021年3月31日和2020年12月31日發行和發行38,426,669股
|
| | | | 4 | | | | | | 4 | | |
新增實收資本
|
| | | | 322,758 | | | | | | 325,679 | | |
累計虧損
|
| | | | (38,544) | | | | | | (25,442) | | |
累計其他綜合收益
|
| | | | 6,567 | | | | | | 8,605 | | |
股東權益總額
|
| | | | 290,785 | | | | | | 308,846 | | |
總負債和股東權益
|
| | | $ | 902,301 | | | | | $ | 596,538 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
產品收入淨額
|
| | | $ | 105,825 | | | | | | $ | 65,972 | | |
銷貨成本
|
| | | | 70,174 | | | | | | | 40,112 | | |
毛利
|
| | | | 35,651 | | | | | | | 25,860 | | |
銷售、一般和行政費用
|
| | | | 32,907 | | | | | | | 16,048 | | |
無形資產攤銷
|
| | | | 4,151 | | | | | | | 2,534 | | |
資產減值費用
|
| | | | — | | | | | | | 40,600 | | |
重組和其他費用
|
| | | | 1,657 | | | | | | | — | | |
營業虧損
|
| | | | (3,064) | | | | | | | (33,322) | | |
權證負債公允價值變動
|
| | | | (2,362) | | | | | | | — | | |
利息費用淨額
|
| | | | (5,078) | | | | | | | (172) | | |
清償損失和債務交易成本
|
| | | | (5,513) | | | | | | | — | | |
其他收入,淨額
|
| | | | 310 | | | | | | | 1,721 | | |
所得税前虧損
|
| | | | (15,707) | | | | | | | (31,773) | | |
所得税優惠
|
| | | | (3,682) | | | | | | | (3,118) | | |
淨虧損
|
| | | $ | (12,025) | | | | | | $ | (28,655) | | |
- 基本股和攤薄後每股淨虧損
|
| | | $ | (0.31) | | | | | | | | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
淨虧損
|
| | | $ | (12,025) | | | | | | $ | (28,655) | | |
其他綜合收益(虧損),税後淨額:
|
| | | | | | | | | | | | | |
已確認的養老金福利債務淨變化
|
| | | | 9 | | | | | | | 48 | | |
外幣折算調整
|
| | | | (2,047) | | | | | | | (1,884) | | |
其他綜合虧損合計,税後淨額
|
| | | | (2,038) | | | | | | | (1,836) | | |
全面虧損
|
| | | $ | (14,063) | | | | | | $ | (30,491) | | |
| | |
(前身)
|
| |||
| | |
總股本
|
| |||
2019年12月31日的餘額
|
| | | $ | 487,750 | | |
向母公司提供資金,淨額
|
| | | | (12,262) | | |
淨虧損
|
| | | | (28,655) | | |
其他綜合虧損,税後淨額
|
| | | | (1,836) | | |
2020年3月31日的餘額
|
| | | $ | 444,997 | | |
| | |
普通股
|
| |
優先股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
12月31日的餘額
2020 |
| | | | 38,426,669 | | | | | $ | 4 | | | | | | — | | | | | $ | — | | | | | $ | 325,679 | | | | | $ | (25,442) | | | | | $ | 8,605 | | | | | $ | 308,846 | | |
私募認股權證重新分類(注1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,062) | | | | | | (1,077) | | | | | | — | | | | | | (8,139) | | |
私募認股權證轉公開認股權證(注7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,502 | | | | | | — | | | | | | — | | | | | | 2,502 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,025) | | | | | | — | | | | | | (12,025) | | |
其他綜合虧損,淨額
税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,038) | | | | | | (2,038) | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,639 | | | | | | — | | | | | | — | | | | | | 1,639 | | |
2021年3月31日的餘額
|
| | | | 38,426,669 | | | | | $ | 4 | | | | | | — | | | | | $ | — | | | | | $ | 322,758 | | | | | $ | (38,544) | | | | | $ | 6,567 | | | | | $ | 290,785 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
經營活動 | | | | | | | | | | | | | | |
淨虧損
|
| | | $ | (12,025) | | | | | | $ | (28,655) | | |
將淨虧損與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | | |
股票薪酬
|
| | | | 1,639 | | | | | | | — | | |
折舊
|
| | | | 969 | | | | | | | 679 | | |
無形資產攤銷
|
| | | | 4,151 | | | | | | | 2,534 | | |
遞延所得税
|
| | | | 3,402 | | | | | | | (648) | | |
資產減值費用
|
| | | | — | | | | | | | 40,600 | | |
養老金
|
| | | | (115) | | | | | | | — | | |
存貨公允價值調整攤銷
|
| | | | 1,619 | | | | | | | — | | |
清償債務的非現金損失
|
| | | | 4,435 | | | | | | | — | | |
權證負債公允價值變動
|
| | | | 2,362 | | | | | | | — | | |
流動資產和負債變動:
|
| | | | | | | | | | | | | |
應收賬款
|
| | | | (1,341) | | | | | | | 312 | | |
庫存
|
| | | | (4,903) | | | | | | | 3,959 | | |
預付費用和其他流動資產
|
| | | | 665 | | | | | | | (949) | | |
應付賬款、應計負債和所得税
|
| | | | (7,052) | | | | | | | (431) | | |
其他,淨額
|
| | | | 597 | | | | | | | (2,791) | | |
經營活動提供的淨現金(用於)
|
| | | | (5,597) | | | | | | | 14,610 | | |
投資活動 | | | | | | | | | | | | | | |
資本支出
|
| | | | (1,544) | | | | | | | (894) | | |
收購,扣除收購現金後的淨額
|
| | | | (186,601) | | | | | | | — | | |
投資活動使用的淨現金
|
| | | | (188,145) | | | | | | | (894) | | |
融資活動 | | | | | | | | | | | | | | |
循環信貸融資收益
|
| | | | 25,000 | | | | | | | 3,500 | | |
循環信貸償還
|
| | | | (47,855) | | | | | | | (5,000) | | |
長期借款
|
| | | | 375,000 | | | | | | | — | | |
償還長期借款
|
| | | | (136,500) | | | | | | | — | | |
發債成本
|
| | | | (11,589) | | | | | | | — | | |
向母公司提供資金,淨額
|
| | | | — | | | | | | | (12,430) | | |
融資活動提供(使用)的淨現金
|
| | | | 204,056 | | | | | | | (13,930) | | |
匯率變動對現金和現金等價物的影響
|
| | | | 594 | | | | | | | 314 | | |
現金和現金等價物淨變化
|
| | | | 10,908 | | | | | | | 100 | | |
期初現金和現金等價物
|
| | | | 16,898 | | | | | | | 10,395 | | |
現金和現金等價物,期末
|
| | | $ | 27,806 | | | | | | $ | 10,495 | | |
補充披露現金流信息 | | | | | | | | | | | | | | |
已支付利息
|
| | | $ | 4,491 | | | | | | $ | — | | |
已繳税款,扣除退款後的淨額
|
| | | $ | 3,535 | | | | | | $ | 1,070 | | |
|
基本現金對價
|
| | | $ | 387,500 | | |
|
結賬調整
|
| | | | (764) | | |
|
採購總價
|
| | | $ | 386,736 | | |
|
現金和現金等價物
|
| | | $ | 10,062 | | |
|
應收賬款
|
| | | | 45,769 | | |
|
庫存
|
| | | | 106,436 | | |
|
預付費用和其他流動資產
|
| | | | 2,461 | | |
|
物業、廠房和設備,淨額
|
| | | | 43,554 | | |
|
經營性租賃使用權資產
|
| | | | 12,541 | | |
|
無形資產
|
| | | | 148,750 | | |
|
遞延税金資產淨額
|
| | | | 1,065 | | |
|
其他資產
|
| | | | 1,398 | | |
|
收購的總資產
|
| | | | 372,036 | | |
|
應付帳款
|
| | | | 18,590 | | |
|
應計費用和其他流動負債
|
| | | | 35,063 | | |
|
經營租賃負債的當期部分
|
| | | | 3,007 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 12,208 | | |
|
遞延納税義務淨額
|
| | | | 23,334 | | |
|
其他負債
|
| | | | 16,227 | | |
|
承擔的總負債
|
| | | | 108,429 | | |
|
獲取的淨資產
|
| | | | 263,607 | | |
|
商譽
|
| | | | 123,129 | | |
|
採購總價
|
| | | $ | 386,736 | | |
可識別無形資產
|
| |
公允價值
(千) |
| |
使用壽命
(年) |
| |||
客户關係
|
| | | $ | 47,359 | | | |
0.5至10
|
|
商號
|
| | | | 90,691 | | | |
25
|
|
產品配方
|
| | | | 10,700 | | | |
無限期
|
|
| | | | $ | 148,750 | | | | | |
|
基本現金對價
|
| | | $ | 80,000 | | |
|
結賬調整
|
| | | | (968) | | |
|
採購總價
|
| | | $ | 79,032 | | |
|
應收賬款
|
| | | $ | 3,223 | | |
|
庫存
|
| | | | 6,824 | | |
|
預付費用和其他流動資產
|
| | | | 223 | | |
|
物業、廠房和設備,淨額
|
| | | | 143 | | |
|
經營性租賃使用權資產
|
| | | | 76 | | |
|
無形資產
|
| | | | 36,300 | | |
|
其他資產
|
| | | | 3 | | |
|
收購的總資產
|
| | | | 46,792 | | |
|
應付帳款
|
| | | | 3,477 | | |
|
應計費用和其他流動負債
|
| | | | 288 | | |
|
經營租賃負債的當期部分
|
| | | | 48 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 28 | | |
|
承擔的總負債
|
| | | | 3,841 | | |
|
獲取的淨資產
|
| | | | 42,951 | | |
|
商譽
|
| | | | 36,081 | | |
|
採購總價
|
| | | $ | 79,032 | | |
可識別無形資產
|
| |
公允價值
(千) |
| |
使用壽命
(年) |
| ||||||
客户關係
|
| | | $ | 3,200 | | | | | | 10 | | |
商號
|
| | | | 33,100 | | | | | | 25 | | |
| | | | $ | 36,300 | | | | | | | | |
|
基本現金對價
|
| | | $ | 180,000 | | |
|
預計結賬調整
|
| | | | 10,233 | | |
|
收益金額的公允價值
|
| | | | 52,395 | | |
|
採購總價
|
| | | $ | 242,628 | | |
|
現金和現金等價物
|
| | | $ | 2,664 | | |
|
應收賬款
|
| | | | 15,892 | | |
|
庫存
|
| | | | 78,694 | | |
|
預付費用和其他流動資產
|
| | | | 775 | | |
|
物業、廠房和設備,淨額
|
| | | | 2,763 | | |
|
經營性租賃使用權資產
|
| | | | 7,585 | | |
|
無形資產
|
| | | | 106,400 | | |
|
其他資產
|
| | | | 1,291 | | |
|
收購的總資產
|
| | | | 216,064 | | |
|
應付帳款
|
| | | | 5,251 | | |
|
應計費用和其他流動負債
|
| | | | 13,306 | | |
|
經營租賃負債的當期部分
|
| | | | 1,435 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 6,150 | | |
|
遞延納税義務淨額
|
| | | | 27,033 | | |
|
承擔的總負債
|
| | | | 53,175 | | |
|
獲取的淨資產
|
| | | | 162,889 | | |
|
商譽
|
| | | | 79,739 | | |
|
採購總價
|
| | | $ | 242,628 | | |
可識別無形資產
|
| |
公允價值
(千) |
| |
使用壽命
(年) |
| ||||||
客户關係
|
| | | $ | 57,600 | | | | | | 10 | | |
商號
|
| | | | 48,800 | | | | | | 25 | | |
| | | | $ | 106,400 | | | | | | | | |
| | |
形式
運營報表 |
| |||||||||
| | |
截止三個月
|
| |||||||||
| | |
2021年3月31日
|
| |
2020年3月31日
|
| ||||||
收入
|
| | | $ | 126,205 | | | | | $ | 117,885 | | |
淨收益(虧損)
|
| | | $ | 3,951 | | | | | $ | (47,771) | | |
|
2021年剩餘時間
|
| | | $ | 4,356 | | |
|
2022
|
| | | | 5,441 | | |
|
2023
|
| | | | 5,389 | | |
|
2024
|
| | | | 3,712 | | |
|
2025
|
| | | | 2,593 | | |
|
此後
|
| | | | 1,524 | | |
|
租賃支付總額
|
| | | | 23,015 | | |
|
少:計入利息
|
| | | | 1,660 | | |
|
營業租賃總負債
|
| | | $ | 21,355 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
原材料和用品
|
| | | $ | 109,713 | | | | | $ | 66,487 | | |
在製品
|
| | | | 1,130 | | | | | | 562 | | |
成品
|
| | | | 80,994 | | | | | | 44,650 | | |
總庫存
|
| | | $ | 191,837 | | | | | $ | 111,699 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||||||||||||||||||||||||||
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨額
金額 |
| |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨額
金額 |
| ||||||||||||||||||
其他應攤銷的無形資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
客户關係(有效期為5到
10年) |
| | | $ | 107,891 | | | | | $ | (5,525) | | | | | $ | 102,366 | | | | | $ | 50,877 | | | | | $ | (3,020) | | | | | $ | 47,857 | | |
商標(使用年限25年)
|
| | | | 174,416 | | | | | | (3,637) | | | | | | 170,779 | | | | | | 128,155 | | | | | | (2,185) | | | | | | 125,970 | | |
合計
|
| | | $ | 282,307 | | | | | $ | (9,162) | | | | | $ | 273,145 | | | | | $ | 179,032 | | | | | $ | (5,205) | | | | | $ | 173,827 | | |
其他不需攤銷的無形資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
產品配方
|
| | | | | | | | | | | | | | | | 10,700 | | | | | | | | | | | | | | | | | | 10,700 | | |
其他無形資產合計,淨額
|
| | | | | | | | | | | | | | | | 283,845 | | | | | | | | | | | | | | | | | | 184,527 | | |
商譽
|
| | | | | | | | | | | | | | | | 236,895 | | | | | | | | | | | | | | | | | | 153,537 | | |
商譽和其他無形資產總額
|
| | | | | | | | | | | | | | | $ | 520,740 | | | | | | | | | | | | | | | | | $ | 338,064 | | |
|
2021年剩餘時間
|
| | | $ | 14,180 | | |
|
2022
|
| | | | 18,907 | | |
|
2023
|
| | | | 18,907 | | |
|
2024
|
| | | | 18,907 | | |
|
2025
|
| | | | 18,673 | | |
|
2026
|
| | | | 18,453 | | |
| | |
2021年3月31日
|
| |
2020年12月31日
|
| ||||||
定期貸款
|
| | | $ | 375,000 | | | | | $ | 136,500 | | |
循環信貸安排
|
| | | | 25,000 | | | | | | 47,855 | | |
少:當前部分
|
| | | | (3,750) | | | | | | (7,000) | | |
減去:未攤銷貼現和發債成本
|
| | | | (10,993) | | | | | | (4,693) | | |
長期債務總額
|
| | | $ | 385,257 | | | | | $ | 172,662 | | |
輸入
|
| |
3月31日
2021 |
| |||
資產價格
|
| | | $ | 13.04 | | |
行權價
|
| | | $ | 11.50 | | |
無風險利率
|
| | | | 0.7% | | |
預期波動率
|
| | | | 45.0% | | |
預期期限(年)
|
| | | | 4.24 | | |
股息率
|
| | | | 0.0% | | |
|
自2021年1月1日起私募認股權證公允價值重新分類為認股權證負債
|
| | | $ | 8,139 | | |
|
2020年私募認股權證公允價值變動的累計影響
|
| | | | (1,161) | | |
|
私募認股權證轉公募認股權證
|
| | | | (2,502) | | |
|
2021年第一季度權證負債公允價值變動
|
| | | | 3,523 | | |
|
截至2021年3月31日權證負債的公允價值
|
| | | $ | 7,999 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
服務成本
|
| | | $ | 16 | | | | | | $ | 14 | | |
利息成本
|
| | | | 259 | | | | | | | 51 | | |
計劃資產預期回報率
|
| | | | (399) | | | | | | | — | | |
已確認的精算損失
|
| | | | 9 | | | | | | | 40 | | |
定期福利(信貸)淨成本
|
| | | $ | (115) | | | | | | $ | 105 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
銷售、一般和行政費用
|
| | | $ | 16 | | | | | | $ | 14 | | |
其他收入,淨額
|
| | | | (131) | | | | | | | 91 | | |
定期福利(信貸)淨成本
|
| | | $ | (115) | | | | | | $ | 105 | | |
| | |
截止三個月
2021年3月31日 |
| |||||||||
| | |
個共享
|
| |
加權平均
公允價值 |
| ||||||
2020年12月31日業績突出
|
| | | | 633,057 | | | | | $ | 8.34 | | |
已批准
|
| | | | 534,144 | | | | | | 13.58 | | |
歸屬
|
| | | | (640) | | | | | | 8.34 | | |
被沒收
|
| | | | (14,118) | | | | | | 8.34 | | |
截至2021年3月31日的未完成和未歸屬
|
| | | | 1,152,443 | | | | | $ | 10.77 | | |
| | |
截止三個月
2021年3月31日 |
| |||||||||
| | |
個共享
|
| |
加權平均
公允價值 |
| ||||||
2020年12月31日業績突出
|
| | | | 68,946 | | | | | $ | 8.34 | | |
已批准
|
| | | | — | | | | | | — | | |
截至2021年3月31日的未完成和未歸屬
|
| | | | 68,946 | | | | | $ | 8.34 | | |
| | |
無法識別
薪酬 成本 |
| |
加權平均值。
剩餘 認可 期間(以年為單位) |
| ||||||
非既得利益獎勵
|
| | | $ | 10,401 | | | | | | 1.15 | | |
| | |
(後續)
|
| |||
| | |
截止三個月
2021年3月31日 |
| |||
EPS分子: | | | | | | | |
普通股股東應佔淨虧損
|
| | | $ | (12,025) | | |
EPS分母: | | | | | | | |
加權平均流通股 - Basic
|
| | | | 38,430,742 | | |
稀釋證券的影響
|
| | | | — | | |
加權平均流通股 - 稀釋
|
| | | | 38,430,742 | | |
每股淨虧損: | | | | | | | |
基礎版
|
| | | $ | (0.31) | | |
稀釋
|
| | | $ | (0.31) | | |
| | |
淨貨幣
翻譯 收益(虧損) |
| |
資金狀況為
福利計劃 |
| |
累計總額
其他綜合 收入(虧損) |
| |||||||||
2019年12月31日餘額(前身)
|
| | | $ | 2,885 | | | | | $ | (10,944) | | | | | $ | (8,059) | | |
重新分類前的其他綜合損失
|
| | | | (1,884) | | | | | | — | | | | | | (1,884) | | |
從AOCI重新分類的金額
|
| | | | — | | | | | | 48 | | | | | | 48 | | |
2020年3月31日的餘額(前身)
|
| | | $ | 1,001 | | | | | $ | (10,896) | | | | | $ | (9,895) | | |
2020年12月31日餘額(後續)
|
| | | $ | 7,774 | | | | | $ | 831 | | | | | $ | 8,605 | | |
重新分類前的其他綜合損失
|
| | | | (2,047) | | | | | | — | | | | | | (2,047) | | |
從AOCI重新分類的金額
|
| | | | — | | | | | | 9 | | | | | | 9 | | |
2021年3月31日的餘額(後續)
|
| | | $ | 5,727 | | | | | $ | 840 | | | | | $ | 6,567 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
產品收入淨額 | | | | | | | | | | | | | | |
品牌CPG
|
| | | $ | 81,797 | | | | | | $ | 40,219 | | |
香料和配料
|
| | | | 24,028 | | | | | | | 25,753 | | |
產品總收入,淨額
|
| | | $ | 105,825 | | | | | | $ | 65,972 | | |
營業收入(虧損) | | | | | | | | | | | | | | |
品牌CPG
|
| | | $ | 10,159 | | | | | | $ | (6,755) | | |
香料和配料
|
| | | | 972 | | | | | | | (24,010) | | |
| | | | | 11,131 | | | | | | | (30,765) | | |
企業
|
| | | | (14,195) | | | | | | | (2,557) | | |
營業總收入(虧損)
|
| | | $ | (3,064) | | | | | | $ | (33,322) | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
截止三個月
2021年3月31日 |
| | |
截止三個月
2020年3月31日 |
| ||||||
品牌CPG: | | | | | | | | | | | | | | |
北美
|
| | | $ | 51,970 | | | | | | $ | 15,248 | | |
歐洲
|
| | | | 19,414 | | | | | | | 15,970 | | |
印度、中東和非洲
|
| | | | 2,643 | | | | | | | 2,056 | | |
亞太地區
|
| | | | 5,226 | | | | | | | 4,172 | | |
拉丁美洲
|
| | | | 2,544 | | | | | | | 2,773 | | |
香料和配料
|
| | | | 24,028 | | | | | | | 25,753 | | |
產品總收入,淨額
|
| | | $ | 105,825 | | | | | | $ | 65,972 | | |
|
獨立註冊會計師事務所報告
|
| | | | F-29 | | |
|
合併合併資產負債表
|
| | | | F-30 | | |
|
合併合併業務報表
|
| | | | F-32 | | |
|
全面收益(虧損)合併合併報表
|
| | | | F-33 | | |
|
合併合併權益報表
|
| | | | F-34 | | |
|
現金流量合併合併報表
|
| | | | F-35 | | |
|
合併合併財務報表附註
|
| | | | F-36 | | |
|
注1:列報依據和重要會計政策
|
| | | | F-36 | | |
|
注2:業務組合
|
| | | | F-44 | | |
|
注3:租賃
|
| | | | F-48 | | |
|
注4:庫存
|
| | | | F-50 | | |
|
注5:物業、廠房和設備
|
| | | | F-50 | | |
|
附註6:商譽和其他無形資產
|
| | | | F-50 | | |
|
注7:債務
|
| | | | F-52 | | |
|
附註8:金融工具的公允價值
|
| | | | F-53 | | |
|
注9:承付款和或有事項
|
| | | | F-53 | | |
|
注10:所得税
|
| | | | F-54 | | |
|
注11:養老金和其他退休福利
|
| | | | F-57 | | |
|
注12:股票薪酬
|
| | | | F-63 | | |
|
注13:股東權益
|
| | | | F-64 | | |
|
注14:每股收益
|
| | | | F-64 | | |
|
附註15:累計其他綜合收益(虧損)
|
| | | | F-65 | | |
|
注16:關聯方交易
|
| | | | F-66 | | |
|
注17:業務細分
|
| | | | F-66 | | |
|
注18:後續事件
|
| | | | F-67 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||
資產 | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 16,898 | | | | | | $ | 10,395 | | |
應收賬款(扣除津貼後分別為955美元和2832美元)
|
| | | | 56,423 | | | | | | | 55,031 | | |
庫存
|
| | | | 111,699 | | | | | | | 121,129 | | |
預付費用和其他流動資產
|
| | | | 5,045 | | | | | | | 7,283 | | |
流動資產總額
|
| | | | 190,065 | | | | | | | 193,838 | | |
物業、廠房和設備,淨額
|
| | | | 47,285 | | | | | | | 20,340 | | |
其他資產 | | | | | | | | | | | | | | |
經營性租賃使用權資產
|
| | | | 12,193 | | | | | | | — | | |
商譽
|
| | | | 153,537 | | | | | | | 130,870 | | |
其他無形資產淨值
|
| | | | 184,527 | | | | | | | 251,243 | | |
遞延税金資產淨額
|
| | | | 2,671 | | | | | | | 1,368 | | |
其他資產
|
| | | | 6,260 | | | | | | | 2,192 | | |
總資產
|
| | | $ | 596,538 | | | | | | $ | 599,851 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||
負債和股東權益 | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 25,200 | | | | | | $ | 26,240 | | |
應計費用和其他流動負債
|
| | | | 29,029 | | | | | | | 28,040 | | |
經營租賃負債的當期部分
|
| | | | 3,623 | | | | | | | — | | |
長期債務的當前部分
|
| | | | 7,000 | | | | | | | — | | |
流動負債總額
|
| | | | 64,852 | | | | | | | 54,280 | | |
非流動負債 | | | | | | | | | | | | | | |
長期債務
|
| | | | 172,662 | | | | | | | — | | |
因關聯方原因
|
| | | | — | | | | | | | 8,400 | | |
遞延納税義務淨額
|
| | | | 23,297 | | | | | | | 31,538 | | |
經營性租賃負債,減去流動部分
|
| | | | 11,324 | | | | | | | — | | |
其他負債
|
| | | | 15,557 | | | | | | | 17,883 | | |
總負債
|
| | | | 287,692 | | | | | | | 112,101 | | |
承付款和或有事項(注9)
|
| | | | — | | | | | | | — | | |
股東權益 | | | | | | | | | | | | | | |
優先股,面值0.0001美元;授權100萬股;未發行和發行
|
| | | | — | | | | | | | — | | |
普通股,面值0.0001美元;授權股份2.2億股;已發行和已發行股票38,426,669股
|
| | | | 4 | | | | | | | — | | |
新增實收資本
|
| | | | 325,679 | | | | | | | — | | |
累計虧損
|
| | | | (25,442) | | | | | | | — | | |
累計其他綜合收益
|
| | | | 8,605 | | | | | | | — | | |
母公司淨投資
|
| | | | — | | | | | | | 487,750 | | |
股東權益總額
|
| | | | 308,846 | | | | | | | 487,750 | | |
總負債和股東權益
|
| | | $ | 596,538 | | | | | | $ | 599,851 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
產品收入淨額
|
| | | $ | 147,168 | | | | | | $ | 128,328 | | | | | $ | 272,123 | | | | | $ | 290,965 | | |
銷貨成本
|
| | | | 101,585 | | | | | | | 77,627 | | | | | | 163,634 | | | | | | 167,874 | | |
毛利
|
| | | | 45,583 | | | | | | | 50,701 | | | | | | 108,489 | | | | | | 123,091 | | |
銷售、一般和行政費用
|
| | | | 44,616 | | | | | | | 43,355 | | | | | | 65,896 | | | | | | 74,767 | | |
無形資產攤銷
|
| | | | 6,021 | | | | | | | 4,927 | | | | | | 10,724 | | | | | | 11,111 | | |
資產減值費用
|
| | | | — | | | | | | | 40,600 | | | | | | — | | | | | | — | | |
重組和其他費用
|
| | | | 1,052 | | | | | | | — | | | | | | 2,193 | | | | | | 9,461 | | |
營業(虧損)收入
|
| | | | (6,106) | | | | | | | (38,181) | | | | | | 29,676 | | | | | | 27,752 | | |
利息(費用)收入,淨額
|
| | | | (4,371) | | | | | | | (238) | | | | | | (500) | | | | | | 49 | | |
其他(費用)收入,淨額
|
| | | | (578) | | | | | | | 801 | | | | | | (830) | | | | | | (1,648) | | |
未收入(虧損)收入
税 |
| | | | (11,055) | | | | | | | (37,618) | | | | | | 28,346 | | | | | | 26,153 | | |
(福利)收入撥備
税 |
| | | | (2,618) | | | | | | | (3,482) | | | | | | (2,466) | | | | | | 5,312 | | |
淨(虧損)收入
|
| | | $ | (8,437) | | | | | | $ | (34,136) | | | | | $ | 30,812 | | | | | $ | 20,841 | | |
- 基本股和攤薄後每股淨虧損
|
| | | $ | (0.22) | | | | | | | | | | | | | | | | | | | | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
淨(虧損)收入
|
| | | $ | (8,437) | | | | | | $ | (34,136) | | | | | $ | 30,812 | | | | | $ | 20,841 | | |
其他綜合收益(虧損),
税額淨額: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
已確認的養老金福利債務淨變化,扣除税款後分別為242美元、65美元、2,689美元和110美元。
|
| | | | 831 | | | | | | | 318 | | | | | | (569) | | | | | | 729 | | |
外幣折算調整
|
| | | | 7,774 | | | | | | | (2,286) | | | | | | (1,543) | | | | | | (782) | | |
扣除税後的其他綜合收益(虧損)合計
|
| | | | 8,605 | | | | | | | (1,968) | | | | | | (2,112) | | | | | | (53) | | |
綜合收益(虧損)
|
| | | $ | 168 | | | | | | $ | (36,104) | | | | | $ | 28,700 | | | | | $ | 20,788 | | |
| | |
(前身)
|
| |||
| | |
總股本
|
| |||
2018年1月1日餘額
|
| | |
$
|
499,136
|
| |
向母公司提供資金,淨額
|
| | | | (35,432) | | |
淨收入
|
| | | | 20,841 | | |
其他綜合虧損,税後淨額
|
| | | | (53) | | |
2018年12月31日的餘額
|
| | |
$
|
484,492
|
| |
向母公司提供資金,淨額
|
| | | | (25,442) | | |
淨收入
|
| | | | 30,812 | | |
其他綜合虧損,税後淨額
|
| | | | (2,112) | | |
2019年12月31日的餘額
|
| | |
$
|
487,750
|
| |
向母公司提供資金,淨額
|
| | | | (11,924) | | |
淨虧損
|
| | | | (34,136) | | |
其他綜合虧損,税後淨額
|
| | | | (1,968) | | |
2020年6月25日的餘額
|
| | |
$
|
439,722
|
| |
| | |
普通股
|
| |
優先股
|
| |
其他
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 綜合 收入 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||
2020年6月26日的餘額
|
| | | | 30,926,669 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | $ | 250,366 | | | | | $ | (16,703) | | | | | $ | — | | | | | $ | 233,666 | | |
認股權證發行
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,895 | | | | | | — | | | | | | — | | | | | | 7,895 | | |
普通股發行
|
| | | | 7,500,000 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 67,104 | | | | | | — | | | | | | — | | | | | | 67,105 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,437) | | | | | | — | | | | | | (8,437) | | |
其他綜合收益,淨額
税 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,605 | | | | | | 8,605 | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,262 | | | | | | — | | | | | | — | | | | | | 1,262 | | |
其他
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (948) | | | | | | (302) | | | | | | — | | | | | | (1,250) | | |
2020年12月31日餘額(後續)
|
| | | | 38,426,669 | | | | | $ | 4 | | | | | | — | | | | | $ | — | | | | | $ | 325,679 | | | | | $ | (25,442) | | | | | $ | 8,605 | | | | | $ | 308,846 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
從2020年1月1日起
至 2020年6月25日 |
| |
年終
12月31日 2019 |
| |
年終
12月31日 2018 |
| ||||||||||||
經營活動 | | | | | | | | | | | | | | | | | | | | | | | | | | |
淨(虧損)收入
|
| | | $ | (8,437) | | | | | | $ | (34,136) | | | | | $ | 30,812 | | | | | $ | 20,841 | | |
調整以將淨(虧損)收入調整為淨額
經營活動提供的現金: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
股票薪酬
|
| | | | 1,262 | | | | | | | — | | | | | | — | | | | | | — | | |
折舊
|
| | | | 1,652 | | | | | | | 1,334 | | | | | | 3,031 | | | | | | 3,591 | | |
無形資產攤銷
|
| | | | 6,021 | | | | | | | 4,927 | | | | | | 10,724 | | | | | | 11,111 | | |
遞延所得税
|
| | | | (2,842) | | | | | | | (5,578) | | | | | | (10,500) | | | | | | (6,060) | | |
資產減值費用
|
| | | | — | | | | | | | 40,600 | | | | | | — | | | | | | — | | |
養老金
|
| | | | (169) | | | | | | | 126 | | | | | | (1,648) | | | | | | 1,658 | | |
存貨公允價值攤銷
調整 |
| | | | 12,613 | | | | | | | — | | | | | | — | | | | | | — | | |
流動資產和負債變動:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | (4,554) | | | | | | | 7,726 | | | | | | 1,311 | | | | | | 2,488 | | |
庫存
|
| | | | (5,305) | | | | | | | 3,576 | | | | | | 2,004 | | | | | | (692) | | |
預付費用和其他流動資產
|
| | | | (2,066) | | | | | | | 3,330 | | | | | | (3,097) | | | | | | 236 | | |
應付賬款、應計負債和所得税
|
| | | | (7,939) | | | | | | | 507 | | | | | | (3,057) | | | | | | 269 | | |
其他,淨額
|
| | | | 319 | | | | | | | (2,504) | | | | | | 2,085 | | | | | | 362 | | |
運營提供的淨現金(用於)
活動 |
| | | | (9,445) | | | | | | | 19,908 | | | | | | 31,665 | | | | | | 33,804 | | |
投資活動 | | | | | | | | | | | | | | | | | | | | | | | | | | |
資本支出
|
| | | | (4,489) | | | | | | | (3,532) | | | | | | (4,037) | | | | | | (4,039) | | |
收購,扣除收購現金後的淨額
|
| | | | (456,508) | | | | | | | — | | | | | | — | | | | | | — | | |
固定資產銷售收益
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 1,858 | | |
從信託賬户轉賬
|
| | | | 178,875 | | | | | | | — | | | | | | — | | | | | | — | | |
投資活動使用的淨現金
|
| | | | (282,122) | | | | | | | (3,532) | | | | | | (4,037) | | | | | | (2,181) | | |
融資活動 | | | | | | | | | | | | | | | | | | | | | | | | | | |
循環信貸融資收益
|
| | | | 47,855 | | | | | | | 3,500 | | | | | | 1,500 | | | | | | 7,500 | | |
循環信貸償還
|
| | | | — | | | | | | | (8,500) | | | | | | — | | | | | | (600) | | |
長期借款
|
| | | | 140,000 | | | | | | | — | | | | | | — | | | | | | — | | |
償還長期借款
|
| | | | (3,500) | | | | | | | — | | | | | | — | | | | | | — | | |
發債成本
|
| | | | (7,139) | | | | | | | — | | | | | | — | | | | | | — | | |
出售普通股所得收益和
認股權證 |
| | | | 75,000 | | | | | | | — | | | | | | — | | | | | | — | | |
向母公司提供資金,淨額
|
| | | | — | | | | | | | (11,924) | | | | | | (25,442) | | | | | | (35,432) | | |
融資提供(用於)的淨現金
活動 |
| | | | 252,216 | | | | | | | (16,924) | | | | | | (23,942) | | | | | | (28,532) | | |
匯率變動對現金和現金等價物的影響
|
| | | | 714 | | | | | | | 215 | | | | | | (496) | | | | | | (24) | | |
現金和現金等價物淨變化
|
| | | | (38,637) | | | | | | | (333) | | | | | | 3,190 | | | | | | 3,067 | | |
期初現金和現金等價物
|
| | | | 55,535 | | | | | | | 10,395 | | | | | | 7,205 | | | | | | 4,138 | | |
現金和現金等價物,期末
|
| | | $ | 16,898 | | | | | | $ | 10,062 | | | | | $ | 10,395 | | | | | $ | 7,205 | | |
補充披露現金流信息 | | | | | | | | | | | | | | | | | | | | | | | | | | |
已支付利息
|
| | | $ | 3,328 | | | | | | $ | 798 | | | | | $ | — | | | | | $ | — | | |
已繳税款,扣除退款後的淨額
|
| | | $ | 3,091 | | | | | | $ | 2,244 | | | | | $ | 4,571 | | | | | $ | 5,175 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
12月31日 2019 |
| |
年終
12月31日 2018 |
| ||||||||||||
甜頭和鄰接
|
| | | $ | 96,857 | | | | | | $ | 80,749 | | | | | $ | 165,863 | | | | | $ | 173,759 | | |
甘草製品
|
| | | | 50,311 | | | | | | | 47,579 | | | | | | 106,260 | | | | | | 117,206 | | |
產品總收入,淨額
|
| | | $ | 147,168 | | | | | | $ | 128,328 | | | | | $ | 272,123 | | | | | $ | 290,965 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
12月31日 2019 |
| |
年終
12月31日 2018 |
| ||||||||||||
品牌CPG: | | | | | | | | | | | | | | | | | | | | | | | | | | |
北美
|
| | | $ | 40,273 | | | | | | $ | 29,926 | | | | | $ | 59,945 | | | | | $ | 59,007 | | |
歐洲、中東和非洲
|
| | | | 41,855 | | | | | | | 35,360 | | | | | | 75,974 | | | | | | 81,978 | | |
亞太地區
|
| | | | 8,428 | | | | | | | 9,584 | | | | | | 17,772 | | | | | | 17,035 | | |
拉丁美洲
|
| | | | 6,301 | | | | | | | 5,879 | | | | | | 12,172 | | | | | | 15,739 | | |
香料和配料
|
| | | | 50,311 | | | | | | | 47,579 | | | | | | 106,260 | | | | | | 117,206 | | |
產品總收入,淨額
|
| | | $ | 147,168 | | | | | | $ | 128,328 | | | | | $ | 272,123 | | | | | $ | 290,965 | | |
|
基本現金對價
|
| | | $ | 387,500 | | |
|
結賬調整
|
| | | | (764) | | |
|
採購總價
|
| | | $ | 386,736 | | |
|
現金和現金等價物
|
| | | $ | 10,062 | | |
|
應收賬款
|
| | | | 45,769 | | |
|
庫存
|
| | | | 106,436 | | |
|
預付費用和其他流動資產
|
| | | | 2,461 | | |
|
物業、廠房和設備,淨額
|
| | | | 43,554 | | |
|
經營性租賃使用權資產
|
| | | | 12,541 | | |
|
無形資產
|
| | | | 148,750 | | |
|
遞延税金資產淨額
|
| | | | 1,065 | | |
|
其他資產
|
| | | | 1,398 | | |
|
收購的總資產
|
| | | | 372,036 | | |
|
應付帳款
|
| | | | 18,590 | | |
|
應計費用和其他流動負債
|
| | | | 35,063 | | |
|
經營租賃負債的當期部分
|
| | | | 3,007 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 12,208 | | |
|
遞延納税義務淨額
|
| | | | 23,167 | | |
|
其他負債
|
| | | | 15,467 | | |
|
承擔的總負債
|
| | | | 107,502 | | |
|
獲取的淨資產
|
| | | | 264,534 | | |
|
商譽
|
| | | | 122,202 | | |
|
採購總價
|
| | | $ | 386,736 | | |
可識別無形資產
|
| |
公允價值
(千) |
| |
使用壽命
(年) |
| |||
客户關係
|
| | | $ | 47,359 | | | |
0.5至10
|
|
商號
|
| | | | 90,691 | | | |
25
|
|
產品配方
|
| | | | 10,700 | | | |
無限期
|
|
| | | | $ | 148,750 | | | | | |
|
基本現金對價
|
| | | $ | 80,000 | | |
|
結賬調整預估
|
| | | | (1,046) | | |
|
採購總價
|
| | | $ | 78,954 | | |
|
應收賬款
|
| | | $ | 3,223 | | |
|
庫存
|
| | | | 6,824 | | |
|
預付費用和其他流動資產
|
| | | | 223 | | |
|
物業、廠房和設備,淨額
|
| | | | 143 | | |
|
經營性租賃使用權資產
|
| | | | 76 | | |
|
無形資產
|
| | | | 36,300 | | |
|
其他資產
|
| | | | 3 | | |
|
收購的總資產
|
| | | | 46,792 | | |
|
應付帳款
|
| | | | 3,477 | | |
|
應計費用和其他流動負債
|
| | | | 288 | | |
|
經營租賃負債的當期部分
|
| | | | 48 | | |
|
經營性租賃負債,減去流動部分
|
| | | | 28 | | |
|
承擔的總負債
|
| | | | 3,841 | | |
|
獲取的淨資產
|
| | | | 42,951 | | |
|
商譽
|
| | | | 36,003 | | |
|
採購總價
|
| | | $ | 78,954 | | |
可識別無形資產
|
| |
公允價值
(千) |
| |
使用壽命
(年) |
| ||||||
客户關係
|
| | | $ | 3,200 | | | | | | 10 | | |
商號
|
| | | | 33,100 | | | | | | 25 | | |
| | | | $ | 36,300 | | | | | | | | |
| | |
形式
運營報表 |
| |||||||||
| | |
年終
|
| |||||||||
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
收入
|
| | | $ | 305,544 | | | | | $ | 302,991 | | |
淨虧損(1)
|
| | | $ | (18,729) | | | | | $ | (5,705) | | |
|
2021
|
| | | $ | 4,119 | | |
|
2022
|
| | | | 3,611 | | |
|
2023
|
| | | | 3,512 | | |
|
2024
|
| | | | 1,919 | | |
|
2025
|
| | | | 1,417 | | |
|
此後
|
| | | | 1,546 | | |
|
租賃支付總額
|
| | | | 16,124 | | |
|
少:計入利息
|
| | | | (1,177) | | |
|
營業租賃總負債
|
| | | $ | 14,947 | | |
|
2020
|
| | | $ | 3,224 | | |
|
2021
|
| | | | 2,845 | | |
|
2022
|
| | | | 2,608 | | |
|
2023
|
| | | | 2,354 | | |
|
2024
|
| | | | 968 | | |
|
此後
|
| | | | 2,195 | | |
|
減:轉租租金收入
|
| | | | (3,683) | | |
|
合計
|
| | | $ | 10,511 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||
原材料和用品
|
| | | $ | 66,487 | | | | | | $ | 89,611 | | |
在製品
|
| | | | 562 | | | | | | | 387 | | |
成品
|
| | | | 44,650 | | | | | | | 31,131 | | |
總庫存
|
| | | $ | 111,699 | | | | | | $ | 121,129 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||
機器、設備和其他
|
| | | $ | 14,108 | | | | | | $ | 49,901 | | |
建築和建築改進
|
| | | | 20,247 | | | | | | | 23,207 | | |
| | | | | 34,355 | | | | | | | 73,108 | | |
累計折舊
|
| | | | (1,833) | | | | | | | (55,538) | | |
| | | | | 32,522 | | | | | | | 17,570 | | |
土地
|
| | | | 9,670 | | | | | | | 1,908 | | |
施工中
|
| | | | 5,093 | | | | | | | 862 | | |
物業、廠房和設備,淨額
|
| | | $ | 47,285 | | | | | | $ | 20,340 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||||||||||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||||||||||||||||||||||||||
| | |
毛收入
|
| |
累計
攤銷 |
| |
淨額
|
| | |
毛收入
|
| |
累計
攤銷 |
| |
淨額
|
| ||||||||||||||||||
其他應攤銷的無形資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
客户關係(有效期為5到
10年) |
| | | $ | 50,877 | | | | | $ | (3,020) | | | | | $ | 47,857 | | | | | | $ | 105,000 | | | | | $ | (38,731) | | | | | $ | 66,269 | | |
商標(使用年限25年)
|
| | | | 128,155 | | | | | | (2,185) | | | | | | 125,970 | | | | | | | 95,055 | | | | | | (19,939) | | | | | | 75,116 | | |
合計
|
| | | $ | 179,032 | | | | | $ | (5,205) | | | | | $ | 173,827 | | | | | | $ | 200,055 | | | | | $ | (58,670) | | | | | $ | 141,385 | | |
其他不需攤銷的無形資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
產品配方
|
| | | | | | | | | | | | | | | | 10,700 | | | | | | | | | | | | | | | | | | | 109,858 | | |
其他無形資產合計,淨額
|
| | | | | | | | | | | | | | | | 184,527 | | | | | | | | | | | | | | | | | | | 251,243 | | |
商譽
|
| | | | | | | | | | | | | | | | 153,537 | | | | | | | | | | | | | | | | | | | 130,870 | | |
總商譽和其他無形資產
資產 |
| | | | | | | | | | | | | | | $ | 338,064 | | | | | | | | | | | | | | | | | | $ | 382,113 | | |
|
2021
|
| | | $ | 11,195 | | |
|
2022
|
| | | | 11,195 | | |
|
2023
|
| | | | 11,195 | | |
|
2024
|
| | | | 11,195 | | |
|
2025
|
| | | | 10,961 | | |
| | |
品牌CPG
|
| |
口味和
配料 |
| |
合計
|
| |||||||||
截至2019年12月31日和2018年12月31日的餘額(前身)
|
| | | $ | 88,849 | | | | | $ | 42,021 | | | | | $ | 130,870 | | |
減損
|
| | | | (11,100) | | | | | | (6,600) | | | | | | (17,700) | | |
2020年6月25日的餘額(前身)
|
| | | $ | 77,749 | | | | | $ | 35,421 | | | | | $ | 113,170 | | |
採購會計調整
|
| | | | 40,779 | | | | | | (31,747) | | | | | | 9,032 | | |
2020年6月26日餘額(後續)
|
| | | $ | 118,528 | | | | | $ | 3,674 | | | | | $ | 122,202 | | |
收購Swerve
|
| | | | 36,003 | | | | | | — | | | | | | 36,003 | | |
貨幣換算調整
|
| | | | (4,208) | | | | | | (460) | | | | | | (4,668) | | |
2020年12月31日餘額(後續)
|
| | | $ | 150,323 | | | | | $ | 3,214 | | | | | $ | 153,537 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||
定期貸款
|
| | | $ | 136,500 | | | | | | $ | — | | |
循環信貸安排
|
| | | | 47,855 | | | | | | | — | | |
少:當前部分
|
| | | | (7,000) | | | | | | | — | | |
減去:未攤銷債務發行成本
|
| | | | (4,693) | | | | | | | — | | |
長期債務總額
|
| | | $ | 172,662 | | | | | | $ | — | | |
|
2021
|
| | | $ | 7,000 | | |
|
2022
|
| | | | 7,000 | | |
|
2023
|
| | | | 10,500 | | |
|
2024
|
| | | | 14,000 | | |
|
2025
|
| | | | 145,855 | | |
|
總債務
|
| | | | 184,355 | | |
|
未攤銷折扣
|
| | | | (4,693) | | |
|
總債務,扣除未攤銷折扣
|
| | | $ | 179,662 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
電流: | | | | | | | | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | (969) | | | | | | $ | 51 | | | | | $ | 1,972 | | | | | $ | 4,789 | | |
州和地方
|
| | | | 54 | | | | | | | 16 | | | | | | 197 | | | | | | 134 | | |
外來
|
| | | | 1,139 | | | | | | | 2,029 | | | | | | 5,865 | | | | | | 6,449 | | |
| | | | | 224 | | | | | | | 2,096 | | | | | | 8,034 | | | | | | 11,372 | | |
延期: | | | | | | | | | | | | | | | | | | | | | | | | | | |
聯邦政府
|
| | | | (2,192) | | | | | | | (4,262) | | | | | | (1,802) | | | | | | (5,148) | | |
州和地方
|
| | | | 138 | | | | | | | (259) | | | | | | 336 | | | | | | (1,006) | | |
外來
|
| | | | (788) | | | | | | | (1,057) | | | | | | (9,034) | | | | | | 94 | | |
| | | | | (2,842) | | | | | | | (5,578) | | | | | | (10,500) | | | | | | (6,060) | | |
所得税總(福利)撥備
|
| | | $ | (2,618) | | | | | | $ | (3,482) | | | | | $ | (2,466) | | | | | $ | 5,312 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
所得税前(虧損)收入:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
國內
|
| | | $ | (18,981) | | | | | | $ | (49,477) | | | | | $ | 10,859 | | | | | $ | (6,021) | | |
外來
|
| | | | 7,926 | | | | | | | 11,859 | | | | | | 17,487 | | | | | | 32,174 | | |
所得税前總收入(虧損)
|
| | | $ | (11,055) | | | | | | $ | (37,618) | | | | | $ | 28,346 | | | | | $ | 26,153 | | |
聯邦所得税税率
|
| | | | 21.0% | | | | | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
按聯邦法定税率計税
|
| | | $ | (2,322) | | | | | | $ | (7,900) | | | | | $ | 5,953 | | | | | $ | 5,492 | | |
州税和地方税
|
| | | | 1,812 | | | | | | | (278) | | | | | | 426 | | | | | | (879) | | |
外幣匯率差異
|
| | | | (70) | | | | | | | (125) | | | | | | 789 | | | | | | 1,533 | | |
税率變化
|
| | | | 735 | | | | | | | — | | | | | | (2,209) | | | | | | (53) | | |
不確定税的變化
職位 |
| | | | 40 | | | | | | | (651) | | | | | | 64 | | | | | | (100) | | |
估值免税額變動
|
| | | | (1,474) | | | | | | | 883 | | | | | | 588 | | | | | | (1,957) | | |
商譽減值
|
| | | | — | | | | | | | 3,717 | | | | | | — | | | | | | — | | |
盧森堡重組的影響
|
| | | | — | | | | | | | — | | | | | | (6,438) | | | | | | — | | |
國際業務在美國的影響
|
| | | | 320 | | | | | | | 2,084 | | | | | | 3,079 | | | | | | 6,136 | | |
税收抵免
|
| | | | (2,161) | | | | | | | (1,201) | | | | | | (5,233) | | | | | | (5,498) | | |
其他
|
| | | | 502 | | | | | | | (11) | | | | | | 515 | | | | | | 638 | | |
收入總(福利)撥備
税 |
| | | $ | (2,618) | | | | | | $ | (3,482) | | | | | $ | (2,466) | | | | | $ | 5,312 | | |
實際税率
|
| | | | 23.7% | | | | | | | 9.3% | | | | | | (8.7)% | | | | | | 20.3% | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
2020年12月31日
|
| | |
2019年12月31日
|
| ||||||
遞延税金資產: | | | | | | | | | | | | | | |
應收賬款
|
| | | $ | 473 | | | | | | $ | 695 | | |
應計費用
|
| | | | 3,838 | | | | | | | 2,065 | | |
庫存
|
| | | | 5,231 | | | | | | | 4,102 | | |
其他資產
|
| | | | 160 | | | | | | | 1,008 | | |
延期租金
|
| | | | — | | | | | | | 427 | | |
養老金資產
|
| | | | 348 | | | | | | | 1,783 | | |
物業、廠房和設備
|
| | | | — | | | | | | | 864 | | |
租賃核算
|
| | | | 3,360 | | | | | | | — | | |
美國和國外淨營業虧損
|
| | | | 13,998 | | | | | | | 15,014 | | |
税收抵免
|
| | | | 254 | | | | | | | 2,345 | | |
遞延税金資產總額
|
| | | | 27,662 | | | | | | | 28,303 | | |
減去估值免税額
|
| | | | (9,879) | | | | | | | (12,409) | | |
遞延税金淨資產
|
| | | $ | 17,783 | | | | | | $ | 15,894 | | |
遞延納税義務: | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | (4,678) | | | | | | | — | | |
經營性租賃使用權資產
|
| | | | (2,747) | | | | | | | — | | |
無形資產
|
| | | | (24,266) | | | | | | | (38,451) | | |
延期租金
|
| | | | (78) | | | | | | | — | | |
未匯出收入
|
| | | | (719) | | | | | | | (1,207) | | |
其他負債
|
| | | | (5,921) | | | | | | | (6,406) | | |
遞延納税負債總額
|
| | | | (38,409) | | | | | | | (46,064) | | |
遞延納税淨負債
|
| | | $ | (20,626) | | | | | | $ | (30,170) | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
期初
|
| | | $ | 539 | | | | | | $ | 895 | | | | | $ | 986 | | |
結算
|
| | | | — | | | | | | | (291) | | | | | | (92) | | |
貨幣差異
|
| | | | 70 | | | | | | | (65) | | | | | | 1 | | |
期末
|
| | | $ | 609 | | | | | | $ | 539 | | | | | $ | 895 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
累計福利義務
|
| | | $ | 41,112 | | | | | | $ | 39,792 | | | | | $ | 37,847 | | |
預計福利義務的更改: | | | | | | | | | | | | | | | | | | | | |
年初預計福利義務
|
| | | $ | 39,879 | | | | | | $ | 37,854 | | | | | $ | 34,000 | | |
服務成本
|
| | | | 94 | | | | | | | 41 | | | | | | 692 | | |
利息成本
|
| | | | 545 | | | | | | | 593 | | | | | | 1,410 | | |
精算損失
|
| | | | 1,568 | | | | | | | 1,826 | | | | | | 5,236 | | |
已支付福利
|
| | | | (974) | | | | | | | (435) | | | | | | (1,019) | | |
因削減而獲得的責任收益
|
| | | | — | | | | | | | — | | | | | | (2,465) | | |
年底預計福利義務
|
| | | | 41,112 | | | | | | | 39,879 | | | | | | 37,854 | | |
計劃資產變更: | | | | | | | | | | | | | | | | | | | | |
年初計劃資產公允價值
|
| | | | 30,674 | | | | | | | 30,213 | | | | | | 25,800 | | |
計劃資產實際收益率
|
| | | | 3,195 | | | | | | | 732 | | | | | | 5,112 | | |
員工貢獻
|
| | | | 163 | | | | | | | 163 | | | | | | 320 | | |
已支付福利
|
| | | | (974) | | | | | | | (434) | | | | | | (1,019) | | |
計劃資產在年末的公允價值
年 |
| | | | 33,058 | | | | | | | 30,674 | | | | | | 30,213 | | |
養老金淨負債
|
| | | $ | (8,054) | | | | | | $ | (9,205) | | | | | $ | (7,641) | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
其他資產
|
| | | $ | 2,238 | | | | | | $ | 512 | | | | | $ | 1,375 | | |
應計費用和其他流動負債
|
| | | | (374) | | | | | | | (373) | | | | | | (370) | | |
其他負債
|
| | | | (9,918) | | | | | | | (9,344) | | | | | | (8,646) | | |
確認淨額
|
| | | $ | (8,054) | | | | | | $ | (9,205) | | | | | $ | (7,641) | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
前期服務成本
|
| | | $ | — | | | | | | $ | 169 | | | | | $ | 201 | | |
淨精算(收益)損失
|
| | | | (620) | | | | | | | 13,997 | | | | | | 12,362 | | |
| | | | $ | (620) | | | | | | $ | 14,166 | | | | | $ | 12,563 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
淨精算(收益)損失
|
| | | $ | — | | | | | | $ | 1,912 | | | | | $ | (879) | | |
售前服務積分
|
| | | | — | | | | | | | — | | | | | | (316) | | |
攤銷以前的服務成本
|
| | | | — | | | | | | | (33) | | | | | | (149) | | |
精算損失攤銷
|
| | | | — | | | | | | | (276) | | | | | | (1,332) | | |
在其他綜合項目中確認的總(收益)損失
收入 |
| | | $ | — | | | | | | $ | 1,603 | | | | | $ | (2,676) | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
從2020年1月1日起
至2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
服務成本
|
| | | $ | 94 | | | | | | $ | 41 | | | | | $ | 692 | | | | | $ | 864 | | |
利息成本
|
| | | | 545 | | | | | | | 593 | | | | | | 1,410 | | | | | | 1,320 | | |
計劃資產預期回報率
|
| | | | (783) | | | | | | | (817) | | | | | | (1,462) | | | | | | (1,507) | | |
攤銷前期服務成本
|
| | | | — | | | | | | | 33 | | | | | | 149 | | | | | | 149 | | |
精算淨損失攤銷
|
| | | | — | | | | | | | 276 | | | | | | 1,332 | | | | | | 1,344 | | |
結算/削減費用
|
| | | | (25) | | | | | | | — | | | | | | 317 | | | | | | — | | |
定期福利(信貸)淨成本
|
| | | $ | (169) | | | | | | $ | 126 | | | | | $ | 2,438 | | | | | $ | 2,170 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
銷貨成本
|
| | | $ | — | | | | | | $ | — | | | | | $ | 614 | | | | | $ | 500 | | |
銷售、一般和行政費用
|
| | | | 69 | | | | | | | 41 | | | | | | 1,824 | | | | | | 1,670 | | |
其他(費用)收入,淨額
|
| | | | (238) | | | | | | | 85 | | | | | | — | | | | | | — | | |
定期福利(信貸)淨成本
|
| | | $ | (169) | | | | | | $ | 126 | | | | | $ | 2,438 | | | | | $ | 2,170 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
用於確定年終福利義務的加權平均假設:
|
| | | | | | | | | | | | | | | | | | | |
折扣率
|
| | | | 2.61% | | | | | | | 2.85% | | | | | | 3.25% | | |
用於確定淨定期收益成本的加權平均假設:
|
| | | | | | | | | | | | | | | | | | | |
折扣率
|
| | | | 2.85% | | | | | | | 3.25% | | | | | | 4.25% | | |
計劃的預期長期回報率
資產 |
| | | | 5.25% | | | | | | | 5.50% | | | | | | 5.75% | | |
薪酬加幅
|
| | | | —% | | | | | | | —% | | | | | | 3.50% | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
從2020年1月1日起
至2020年6月25日 |
| |
年終
2019年12月31日 |
| |||||||||
用於確定年終福利義務的加權平均假設:
|
| | | | | | | | | | | | | | | | | | | |
折扣率
|
| | | | 2.42% | | | | | | | 2.64% | | | | | | 3.25% | | |
薪酬加幅
|
| | | | 3.50% | | | | | | | 3.50% | | | | | | 3.50% | | |
用於確定淨定期收益成本的加權平均假設:
|
| | | | | | | | | | | | | | | | | | | |
折扣率
|
| | | | 2.64% | | | | | | | 3.25% | | | | | | 4.25% | | |
薪酬加幅
|
| | | | 3.50% | | | | | | | 3.50% | | | | | | 3.50% | | |
| | |
目標範圍
|
|
資產類別: | | | | |
現金等價物及其他
|
| |
0% – 17%
|
|
固定收益證券
|
| |
45% – 100%
|
|
股權證券
|
| |
0% – 28%
|
|
| | |
截至2020年12月31日的養老金計劃資產
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
按公允價值計量的養老金計劃資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 419 | | | | | $ | — | | | | | $ | — | | | | | $ | 419 | | |
互惠基金
|
| | | | 5,374 | | | | | | 442 | | | | | | — | | | | | | 5,816 | | |
美國政府證券
|
| | | | — | | | | | | 3,087 | | | | | | — | | | | | | 3,087 | | |
市/省債券
|
| | | | — | | | | | | 296 | | | | | | — | | | | | | 296 | | |
公司債券
|
| | | | — | | | | | | 13,408 | | | | | | — | | | | | | 13,408 | | |
養老金計劃總資產按公允價值計量
|
| | | $ | 5,793 | | | | | $ | 17,233 | | | | | $ | — | | | | | $ | 23,026 | | |
以實際資產淨值計量的養老金計劃資產
權宜之計(1) |
| | | | | | | | | | | | | | | | | | | | | | 10,032 | | |
養老金計劃總資產
|
| | | | | | | | | | | | | | | | | | | | | $ | 33,058 | | |
| | |
截至2019年12月31日的養老金計劃資產
|
| |||||||||||||||||||||
| | |
一級
|
| |
二級
|
| |
第三級
|
| |
合計
|
| ||||||||||||
按公允價值計量的養老金計劃資產: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 398 | | | | | $ | — | | | | | $ | — | | | | | $ | 398 | | |
互惠基金
|
| | | | 4,996 | | | | | | 457 | | | | | | — | | | | | | 5,453 | | |
美國政府證券
|
| | | | — | | | | | | 2,697 | | | | | | — | | | | | | 2,697 | | |
市/省債券
|
| | | | — | | | | | | 322 | | | | | | — | | | | | | 322 | | |
公司債券
|
| | | | — | | | | | | 12,578 | | | | | | — | | | | | | 12,578 | | |
養老金計劃總資產按公允價值計量
|
| | | $ | 5,394 | | | | | $ | 16,054 | | | | | $ | — | | | | | | 21,448 | | |
按資產淨值計量的養老金計劃資產是一種實際的權宜之計(1)
|
| | | | | | | | | | | | | | | | | | | | | | 8,765 | | |
養老金計劃總資產
|
| | | | | | | | | | | | | | | | | | | | | $ | 30,213 | | |
| | |
合格的
養老金計劃 |
| |
不合格
養老金計劃 |
| ||||||
2021
|
| | | $ | 968 | | | | | $ | 374 | | |
2022
|
| | | | 1,090 | | | | | | 387 | | |
2023
|
| | | | 1,235 | | | | | | 502 | | |
2024
|
| | | | 1,495 | | | | | | 511 | | |
2025
|
| | | | 1,233 | | | | | | 517 | | |
2026 – 2030
|
| | | | 7,233 | | | | | | 2,920 | | |
| | |
個共享
|
| |
加權平均
公允價值 |
| |
加權平均值
剩餘 合同條款 (單位:年) |
| |||||||||
2020年6月26日業績突出
|
| | | | — | | | | | $ | — | | | | | | — | | |
已批准
|
| | | | 710,045 | | | | | | 8.34 | | | | | | | | |
被沒收
|
| | | | (76,988) | | | | | | 8.34 | | | | | | | | |
截至2020年12月31日的未完成和未歸屬
|
| | | | 633,057 | | | | | $ | 8.34 | | | | | | 0.88 | | |
| | |
個共享
|
| |
加權平均
公允價值 |
| |
加權平均值
剩餘 合同條款 (單位:年) |
| |||||||||
2020年6月26日業績突出
|
| | | | — | | | | | $ | — | | | | | | — | | |
已批准
|
| | | | 68,946 | | | | | | 8.34 | | | | | | | | |
截至2020年12月31日的未完成和未歸屬
|
| | | | 68,946 | | | | | $ | 8.34 | | | | | | 1.33 | | |
| | |
無法識別
薪酬成本 |
| |
加權平均值
剩餘 認可期限 (單位:年) |
| ||||||
非既得利益獎勵
|
| | | $ | 4,593 | | | | | | 0.93 | | |
| | |
後繼者
|
| |||
| | |
2020年6月26日至
2020年12月31日 |
| |||
EPS分子: | | | | | | | |
普通股股東應佔淨虧損
|
| | | $ | (8,437) | | |
EPS分母: | | | | | | | |
加權平均流通股 - Basic
|
| | | | 38,426,669 | | |
稀釋證券的影響
|
| | | | — | | |
加權平均流通股 - 稀釋
|
| | | | 38,426,669 | | |
每股淨虧損: | | | | | | | |
基礎版
|
| | | $ | (0.22) | | |
稀釋
|
| | | $ | (0.22) | | |
| | |
淨貨幣
翻譯 收益 (虧損) |
| |
資金
狀態為 福利計劃 |
| |
合計
累計 其他綜合 收入(虧損) |
| |||||||||
2018年12月31日餘額(前身)
|
| | | $ | 4,428 | | | | | $ | (10,375) | | | | | $ | (5,947) | | |
重新分類前的其他綜合損失
|
| | | | (1,543) | | | | | | 1,568 | | | | | | 25 | | |
採用ASU 2018-02
|
| | | | — | | | | | | (2,137) | | | | | | (2,137) | | |
2019年12月31日餘額(前身)
|
| | | | 2,885 | | | | | | (10,944) | | | | | | (8,059) | | |
重新分類前的其他綜合損失
|
| | | | (2,286) | | | | | | — | | | | | | (2,286) | | |
從AOCI重新分類的金額
|
| | | | — | | | | | | 318 | | | | | | 318 | | |
2020年6月25日的餘額(前身)
|
| | | | 599 | | | | | | (10,626) | | | | | | (10,027) | | |
採購會計調整,以消除前任累計的其他綜合(虧損)收入
|
| | | | (599) | | | | | | 10,626 | | | | | | 10,027 | | |
2020年6月26日餘額(後續)
|
| | | | — | | | | | | — | | | | | | — | | |
重新分類前的其他綜合收益
|
| | | | 7,774 | | | | | | 856 | | | | | | 8,630 | | |
從AOCI重新分類的金額
|
| | | | — | | | | | | (25) | | | | | | (25) | | |
餘額2020年12月31日(後續)
|
| | | $ | 7,774 | | | | | $ | 831 | | | | | $ | 8,605 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
產品收入淨額 | | | | | | | | | | | | | | | | | | | | | | | | | | |
品牌CPG
|
| | | $ | 96,857 | | | | | | $ | 80,749 | | | | | $ | 165,863 | | | | | $ | 173,759 | | |
香料和配料
|
| | | | 50,311 | | | | | | | 47,579 | | | | | | 106,260 | | | | | | 117,206 | | |
產品總收入,淨額
|
| | | $ | 147,168 | | | | | | $ | 128,328 | | | | | $ | 272,123 | | | | | $ | 290,965 | | |
營業收入(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | |
品牌CPG
|
| | | $ | (3,461) | | | | | | $ | (14,463) | | | | | $ | 10,280 | | | | | $ | 8,283 | | |
香料和配料
|
| | | | (2,645) | | | | | | | (23,718) | | | | | | 19,396 | | | | | | 19,469 | | |
營業(虧損)總收入
|
| | | $ | (6,106) | | | | | | $ | (38,181) | | | | | $ | 29,676 | | | | | $ | 27,752 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||||||||||||||
| | |
2020年6月26日至
2020年12月31日 |
| | |
2020年1月1日至
2020年6月25日 |
| |
年終
2019年12月31日 |
| |
年終
2018年12月31日 |
| ||||||||||||
北美
|
| | | $ | 63,386 | | | | | | $ | 54,253 | | | | | $ | 104,788 | | | | | $ | 103,803 | | |
歐洲、中東和非洲
|
| | | | 52,348 | | | | | | | 46,479 | | | | | | 105,546 | | | | | | 119,456 | | |
亞太地區
|
| | | | 24,606 | | | | | | | 21,090 | | | | | | 47,695 | | | | | | 48,889 | | |
拉丁美洲
|
| | | | 6,828 | | | | | | | 6,506 | | | | | | 14,094 | | | | | | 18,817 | | |
產品總收入,淨額
|
| | | $ | 147,168 | | | | | | $ | 128,328 | | | | | $ | 272,123 | | | | | $ | 290,965 | | |
| | |
(後續)
|
| | |
(前身)
|
| ||||||
| | |
年終
2020年12月31日 |
| | |
年終
2019年12月31日 |
| ||||||
長壽資產* | | | | | | | | | | | | | | |
美國
|
| | | $ | 14,798 | | | | | | $ | 7,787 | | |
中國
|
| | | | 14,207 | | | | | | | 5,296 | | |
捷克
|
| | | | 6,070 | | | | | | | 3,278 | | |
法國
|
| | | | 11,076 | | | | | | | 3,144 | | |
其他國家
|
| | | | 1,134 | | | | | | | 835 | | |
合計
|
| | | $ | 47,285 | | | | | | $ | 20,340 | | |
|
獨立審計師報告
|
| | | | F-70 | | |
| 合併財務報表 | | | | | | | |
|
合併資產負債表
|
| | | | F-71 | | |
|
合併損益表和會員權益表
|
| | | | F-72 | | |
|
現金流量合併報表
|
| | | | F-73 | | |
|
合併財務報表附註
|
| | | | F-74 | | |
| | |
12月31日
2019 |
| |
12月31日
2018 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 1,731,358 | | | | | $ | 264,008 | | |
應收賬款
|
| | | | 1,383,683 | | | | | | 697,458 | | |
庫存,淨額
|
| | | | 6,589,450 | | | | | | 6,324,892 | | |
預付費用和其他流動資產
|
| | | | 183,622 | | | | | | 56,117 | | |
流動資產總額
|
| | | | 9,888,113 | | | | | | 7,342,475 | | |
財產和設備,扣除累計折舊和攤銷後的淨額
截至2019年和2018年,分別為322197美元和235213美元 |
| | | | 201,879 | | | | | | 285,555 | | |
其他資產
|
| | | | 45,334 | | | | | | 45,334 | | |
總資產
|
| | | $ | 10,135,326 | | | | | $ | 7,673,364 | | |
負債和會員權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 1,657,689 | | | | | $ | 2,016,939 | | |
應計負債
|
| | | | 107,516 | | | | | | — | | |
授信額度
|
| | | | — | | | | | | 600,000 | | |
流動負債總額
|
| | | | 1,765,205 | | | | | | 2,616,939 | | |
會員權益
|
| | | | 8,370,121 | | | | | | 5,056,425 | | |
總負債和會員權益
|
| | | $ | 10,135,326 | | | | | $ | 7,673,364 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
產品收入淨額
|
| | | $ | 31,434,219 | | | | | $ | 18,016,227 | | |
銷貨成本
|
| | | | 20,537,255 | | | | | | 11,660,951 | | |
毛利
|
| | | | 10,896,964 | | | | | | 6,355,276 | | |
運營費用: | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | 2,588,467 | | | | | | 1,251,404 | | |
其他運營費用
|
| | | | 2,110,027 | | | | | | 1,391,957 | | |
總運營費用
|
| | | | 4,698,494 | | | | | | 2,643,361 | | |
運營收入
|
| | | | 6,198,470 | | | | | | 3,711,915 | | |
營業外費用淨額
|
| | | | 284,774 | | | | | | 7,601 | | |
淨收入
|
| | | $ | 5,913,696 | | | | | $ | 3,704,314 | | |
會員權益,年初
|
| | | $ | 5,056,425 | | | | | $ | 1,752,111 | | |
淨出資額返還
|
| | | | (2,600,000) | | | | | | (400,000) | | |
會員權益,年終
|
| | | $ | 8,370,121 | | | | | $ | 5,056,425 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 5,913,696 | | | | | $ | 3,704,314 | | |
將淨收入與經營活動提供(用於)的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 87,777 | | | | | | 65,166 | | |
庫存儲備
|
| | | | 207,360 | | | | | | — | | |
營業賬户變更:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (686,225) | | | | | | (356,423) | | |
庫存
|
| | | | (471,918) | | | | | | (5,006,023) | | |
預付費用和其他流動資產
|
| | | | (127,505) | | | | | | 62,646 | | |
應付賬款和應計負債
|
| | | | (251,734) | | | | | | 1,435,680 | | |
經營活動提供(使用)的淨現金流
|
| | | | 4,671,451 | | | | | | (94,640) | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
資本支出
|
| | | | (4,101) | | | | | | (16,527) | | |
無形資產收購
|
| | | | — | | | | | | (40,000) | | |
投資活動使用的淨現金流
|
| | | | (4,101) | | | | | | (56,527) | | |
融資活動的現金流 | | | | | | | | | | | | | |
信用額度預付款
|
| | | | 2,900,000 | | | | | | 1,300,000 | | |
信用額度付款
|
| | | | (3,500,000) | | | | | | (700,000) | | |
出資
|
| | | | 500,000 | | | | | | 300,000 | | |
退還出資
|
| | | | (3,100,000) | | | | | | (700,000) | | |
融資活動提供的淨現金流(用於)
|
| | | | (3,200,000) | | | | | | 200,000 | | |
現金淨變化
|
| | | | 1,467,350 | | | | | | 48,833 | | |
年初Cash -
|
| | |
|
264,008
|
| | | |
|
215,175
|
| |
年終現金 -
|
| | | $ | 1,731,358 | | | | | $ | 264,008 | | |
補充披露支付的現金 | | | | | | | | | | | | | |
利息
|
| | | $ | 84,298 | | | | | $ | 6,666 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
甜味劑
|
| | | | 92% | | | | | | 97% | | |
烘焙混合
|
| | | | 8% | | | | | | 3% | | |
| | | | | 100% | | | | | | 100% | | |
| | |
2019年12月31日
|
| |
2018年12月31日
|
| ||||||
原材料和包裝
|
| | | $ | 2,718,250 | | | | | $ | 2,518,987 | | |
在製品
|
| | | | 104,283 | | | | | | 74,667 | | |
成品
|
| | | | 3,974,277 | | | | | | 3,731,238 | | |
庫存儲備
|
| | | | (207,360) | | | | | | — | | |
庫存,淨額
|
| | | $ | 6,589,450 | | | | | $ | 6,324,892 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
工資及相關福利
|
| | | $ | 1,262,511 | | | | | $ | 805,448 | | |
旅行
|
| | | | 235,526 | | | | | | 183,898 | | |
保險
|
| | | | 158,846 | | | | | | 80,012 | | |
辦公廳
|
| | | | 170,186 | | | | | | 106,619 | | |
法律和專業
|
| | | | 58,693 | | | | | | 74,705 | | |
折舊攤銷
|
| | | | 87,777 | | | | | | 65,166 | | |
其他
|
| | | | 136,488 | | | | | | 76,109 | | |
| | | | $ | 2,110,027 | | | | | $ | 1,391,957 | | |
| 未經審計的精簡合併財務報表 | | | | | | | |
|
未經審計的精簡合併資產負債表
|
| | | | F-81 | | |
|
未經審計的簡明合併收益表和會員權益表
|
| | | | F-82 | | |
|
未經審計的現金流量簡明合併報表
|
| | | | F-83 | | |
|
未經審計的精簡合併財務報表附註
|
| | | | F-84 | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
| | |
(未審核)
|
| | | | | | | |||
資產 | | | | | | | | | | | | | |
流動資產: | | | | | | | | | | | | | |
現金
|
| | | $ | 849,362 | | | | | $ | 1,731,358 | | |
應收賬款
|
| | | | 2,284,105 | | | | | | 1,383,683 | | |
庫存,淨額
|
| | | | 5,909,109 | | | | | | 6,589,450 | | |
預付費用和其他流動資產
|
| | | | 62,571 | | | | | | 183,622 | | |
流動資產總額
|
| | | | 9,105,147 | | | | | | 9,888,113 | | |
財產和設備,扣除累計折舊和攤銷後的淨額
截至2020和2019年,分別為377,706美元和322,197美元 |
| | | | 163,670 | | | | | | 201,879 | | |
其他資產
|
| | | | 52,900 | | | | | | 45,334 | | |
總資產
|
| | | $ | 9,321,717 | | | | | $ | 10,135,326 | | |
負債和會員權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 2,156,417 | | | | | $ | 1,657,689 | | |
應計負債
|
| | | | 308,199 | | | | | | 107,516 | | |
貸款的當前部分
|
| | | | 100,779 | | | | | | — | | |
流動負債總額
|
| | | | 2,565,395 | | | | | | 1,765,205 | | |
Paycheck Protection Program貸款,當前部分較少
|
| | | | 64,132 | | | | | | — | | |
總負債
|
| | | | 2,629,527 | | | | | | 1,765,205 | | |
會員權益
|
| | | | 6,692,190 | | | | | | 8,370,121 | | |
總負債和會員權益
|
| | | $ | 9,321,717 | | | | | $ | 10,135,326 | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(未審核)
|
| |
(未審核)
|
| ||||||
產品收入淨額
|
| | | $ | 25,911,925 | | | | | $ | 22,239,569 | | |
銷貨成本
|
| | | | 16,092,646 | | | | | | 14,054,499 | | |
毛利
|
| | | | 9,819,279 | | | | | | 8,185,070 | | |
運營費用: | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | 3,312,104 | | | | | | 1,605,880 | | |
其他運營費用
|
| | | | 2,138,054 | | | | | | 1,529,292 | | |
總運營費用
|
| | | | 5,450,158 | | | | | | 3,135,172 | | |
運營收入
|
| | | | 4,369,121 | | | | | | 5,049,848 | | |
營業外費用淨額
|
| | | | 47,052 | | | | | | 282,044 | | |
淨收入
|
| | | $ | 4,322,069 | | | | | $ | 4,767,854 | | |
會員權益,期初
|
| | | $ | 8,370,121 | | | | | $ | 5,056,425 | | |
出資
|
| | | | — | | | | | | 500,000 | | |
退還出資
|
| | | | (6,000,000) | | | | | | (100,000) | | |
會員權益,期末
|
| | | $ | 6,692,190 | | | | | $ | 10,224,279 | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(未審核)
|
| |
(未審核)
|
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
淨收入
|
| | | $ | 4,322,069 | | | | | | 4,767,854 | | |
將淨收入與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊攤銷
|
| | | | 55,509 | | | | | | 53,353 | | |
庫存儲備
|
| | | | — | | | | | | 207,360 | | |
營業賬户變更:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (900,422) | | | | | | (717,219) | | |
庫存
|
| | | | 680,341 | | | | | | (2,356,290) | | |
預付費用和其他資產
|
| | | | 123,485 | | | | | | (32,518) | | |
應付賬款和應計負債
|
| | | | 699,411 | | | | | | (562,113) | | |
經營活動提供的淨現金流
|
| | | | 4,980,393 | | | | | | 1,360,427 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
資本支出
|
| | | | (17,300) | | | | | | (3,446) | | |
無形資產收購
|
| | | | (10,000) | | | | | | — | | |
投資活動使用的淨現金流
|
| | | | (27,300) | | | | | | (3,446) | | |
融資活動的現金流 | | | | | | | | | | | | | |
信用額度預付款
|
| | | | — | | | | | | 2,900,000 | | |
信用額度付款
|
| | | | — | | | | | | (3,500,000) | | |
支付寶保障計劃貸款收益
|
| | | | 164,911 | | | | | | — | | |
出資
|
| | | | — | | | | | | 500,000 | | |
退還出資
|
| | | | (6,000,000) | | | | | | (100,000) | | |
融資活動使用的淨現金流
|
| | | | (5,835,089) | | | | | | (200,000) | | |
現金淨變化
|
| | | | (881,996) | | | | | | 1,156,981 | | |
Cash - 期初
|
| | |
|
1,731,358
|
| | | |
|
264,008
|
| |
Cash - 期末
|
| | | $ | 849,362 | | | | | $ | 1,420,989 | | |
補充披露支付的現金 | | | | | | | | | | | | | |
利息
|
| | | $ | 3,878 | | | | | $ | 84,298 | | |
| | |
截至9個月
09月30日 |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
甜味劑
|
| | | | 90% | | | | | | 93% | | |
烘焙混合
|
| | | | 10% | | | | | | 7% | | |
| | | | | 100% | | | | | | 100% | | |
| | |
09月30日
2020 |
| |
12月31日
2019 |
| ||||||
原材料和包裝
|
| | | $ | 2,914,484 | | | | | $ | 2,718,250 | | |
在製品
|
| | | | 26,916 | | | | | | 104,283 | | |
成品
|
| | | | 3,175,069 | | | | | | 3,974,277 | | |
庫存儲備
|
| | | | (207,360) | | | | | | (207,360) | | |
庫存,淨額
|
| | | $ | 5,909,109 | | | | | $ | 6,589,450 | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
工資及相關福利
|
| | | $ | 1,369,824 | | | | | $ | 905,153 | | |
旅行
|
| | | | 69,522 | | | | | | 187,146 | | |
保險
|
| | | | 183,429 | | | | | | 132,634 | | |
辦公廳
|
| | | | 153,995 | | | | | | 121,615 | | |
法律和專業
|
| | | | 127,250 | | | | | | 21,685 | | |
折舊攤銷
|
| | | | 55,509 | | | | | | 53,353 | | |
其他
|
| | | | 178,525 | | | | | | 107,706 | | |
| | | | $ | 2,138,054 | | | | | $ | 1,529,292 | | |
| | |
第
頁
|
| |||
獨立註冊會計師報告
|
| | | | F-91 | | |
合併財務報表 | | | | | | | |
合併資產負債表
|
| | | | F-92 | | |
合併業務報表
|
| | | | F-93 | | |
股東權益合併報表
|
| | | | F-94 | | |
現金流量合併報表
|
| | | | F-95 | | |
合併財務報表附註
|
| | | | F-96 | | |
| | |
08月28日
2020 |
| |
08月30日
2019 |
| ||||||
資產 | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 247 | | | | | $ | 438 | | |
應收賬款,分別減去468美元和473美元的備用金
|
| | | | 16,961 | | | | | | 14,244 | | |
庫存
|
| | | | 72,028 | | | | | | 76,196 | | |
可退還的所得税
|
| | | | — | | | | | | 910 | | |
預付費用
|
| | | | 954 | | | | | | 638 | | |
流動資產總額
|
| | | | 90,190 | | | | | | 92,426 | | |
財產和設備,淨額
|
| | | | 2,709 | | | | | | 2,693 | | |
來自WSO Holdings的LP
|
| | | | 2,402 | | | | | | 2,342 | | |
WS服務投資有限責任公司
|
| | | | 617 | | | | | | — | | |
無形資產淨值
|
| | | | 35,121 | | | | | | 40,553 | | |
其他長期資產
|
| | | | 552 | | | | | | 707 | | |
商譽
|
| | | | 57,149 | | | | | | 57,149 | | |
總資產
|
| | | $ | 188,740 | | | | | $ | 195,870 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 9,027 | | | | | $ | 12,670 | | |
應計費用
|
| | | | 9,213 | | | | | | 10,718 | | |
應計利息
|
| | | | 1,308 | | | | | | 92 | | |
應付所得税
|
| | | | 417 | | | | | | — | | |
流動負債總額
|
| | | | 19,965 | | | | | | 23,480 | | |
延期租金
|
| | | | 1,180 | | | | | | 283 | | |
遞延所得税負債淨額
|
| | | | 5,936 | | | | | | 6,881 | | |
長期債務,淨額
|
| | | | 79,201 | | | | | | 84,580 | | |
總負債
|
| | | | 106,282 | | | | | | 115,224 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
WSO Investments,Inc.:
|
| | | | | | | | | | | | |
普通股$0.01面值 - A類有表決權股票,100股授權股份,1.84股已發行和已發行股份
|
| | | | — | | | | | | — | | |
普通股$0.01面值 - B類無投票權股票,1,600股授權股票,900股已發行和已發行股票
|
| | | | — | | | | | | — | | |
普通股$0.01面值 - C類無投票權股份,100股授權股份,0.00股已發行和已發行股份
|
| | | | — | | | | | | — | | |
權證
|
| | | | 124 | | | | | | 124 | | |
實收資本
|
| | | | 98,844 | | | | | | 98,844 | | |
減少庫存股,分別為0.16和0.13股A股,成本價
|
| | | | (10,169) | | | | | | (10,169) | | |
留存赤字
|
| | | | (6,341) | | | | | | (8,153) | | |
股東權益總額
|
| | | | 82,458 | | | | | | 80,646 | | |
總負債和股東權益
|
| | | $ | 188,740 | | | | | $ | 195,870 | | |
| | |
08月28日
2020 |
| |
08月30日
2019 |
| ||||||
銷售額
|
| | | $ | 198,925 | | | | | $ | 186,662 | | |
折扣、退貨和津貼減少
|
| | | | 9,408 | | | | | | 10,132 | | |
淨銷售額
|
| | | | 189,517 | | | | | | 176,530 | | |
銷貨成本
|
| | | | 161,105 | | | | | | 158,805 | | |
毛利
|
| | | | 28,412 | | | | | | 17,725 | | |
銷售、一般和管理費用 | | | | | | | | | | | | | |
銷售
|
| | | | 4,005 | | | | | | 3,973 | | |
一般和行政
|
| | | | 7,293 | | | | | | 6,859 | | |
折舊攤銷
|
| | | | 6,466 | | | | | | 6,593 | | |
營業收入
|
| | | | 10,648 | | | | | | 300 | | |
其他收入(虧損)
|
| | | | 217 | | | | | | (10,774) | | |
利息費用淨額
|
| | | | 8,404 | | | | | | 8,273 | | |
税前收益(虧損)
|
| | | | 2,461 | | | | | | (18,747) | | |
所得税撥備(福利)
|
| | | | 649 | | | | | | (4,336) | | |
淨收益(虧損)
|
| | | $ | 1,812 | | | | | $ | (14,411) | | |
| | |
普通股
|
| | | | | | | | | | | | | |
購買
授權書 金額 |
| |
實收
大寫 金額 |
| |
保留
赤字 |
| |
合計
股權 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
A類股
|
| |
B類
|
| |
C類
|
| |
庫存股
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE,9月1日
2019 |
| | | | 1.87 | | | | | $ | — | | | | | | 900 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 0.13 | | | | | $ | (9,454) | | | | | | — | | | | | $ | 98,844 | | | | | $ | 6,258 | | | | | $ | 95,648 | | |
回購A類股
|
| | | | (0.03) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.03 | | | | | | (715) | | | | | | — | | | | | | — | | | | | | — | | | | | | (715) | | |
已發行認股權證
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 124 | | | | | | — | | | | | | — | | | | | | 124 | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,411) | | | | | | (14,411) | | |
Balance,2019年8月30日
|
| | | | 1.84 | | | | | | — | | | | | | 900 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.16 | | | | | | (10,169) | | | | | | 124 | | | | | | 98,844 | | | | | | (8,153) | | | | | | 80,646 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,812 | | | | | | 1,812 | | |
Balance,2020年8月28日
|
| | | | 1.84 | | | | | $ | — | | | | | | 900 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 0.16 | | | | | $ | (10,169) | | | | | $ | 124 | | | | | $ | 98,844 | | | | | $ | (6,341) | | | | | $ | 82,458 | | |
| | |
08月28日
2020 |
| |
08月30日
2019 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 1,812 | | | | | $ | (14,411) | | |
將淨收益與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊
|
| | | | 1,035 | | | | | | 1,162 | | |
無形資產攤銷
|
| | | | 5,431 | | | | | | 5,431 | | |
債務發行成本攤銷
|
| | | | 755 | | | | | | 1,851 | | |
長期資產攤銷
|
| | | | 155 | | | | | | — | | |
遞延所得税
|
| | | | (945) | | | | | | (4,856) | | |
遞延租金費用
|
| | | | 897 | | | | | | 52 | | |
糖果資產減值
|
| | | | — | | | | | | 10,579 | | |
壞賬費用撥備
|
| | | | 341 | | | | | | (13) | | |
以實物支付利息
|
| | | | 2,283 | | | | | | | | |
(增加)減少:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (3,058) | | | | | | 2,912 | | |
可退還的所得税
|
| | | | 910 | | | | | | 2,630 | | |
庫存
|
| | | | 4,168 | | | | | | (3,847) | | |
預付費用
|
| | | | (316) | | | | | | 395 | | |
(減少)增加:
|
| | | | | | | | | | | | |
應付帳款
|
| | | | (3,643) | | | | | | 2,181 | | |
應付所得税
|
| | | | 417 | | | | | | — | | |
應計費用
|
| | | | (1,505) | | | | | | (550) | | |
應計利息
|
| | | | 1,156 | | | | | | (59) | | |
經營活動提供的淨現金
|
| | | | 9,893 | | | | | | 3,457 | | |
投資活動現金流: | | | | | | | | | | | | | |
WS Services投資有限責任公司
|
| | | | (617) | | | | | | — | | |
無形資產投資
|
| | | | — | | | | | | (42) | | |
對其他非流動資產的投資
|
| | | | — | | | | | | (707) | | |
購置物業和設備
|
| | | | (1,051) | | | | | | (1,605) | | |
投資活動使用的淨現金
|
| | | | (1,668) | | | | | | (2,354) | | |
融資活動現金流: | | | | | | | | | | | | | |
定期票據付款
|
| | | | — | | | | | | (33,442) | | |
循環信貸協議付款,淨額
|
| | | | (8,370) | | | | | | (10,030) | | |
定期票據借款
|
| | | | | | | | | | 36,000 | | |
次級本票借款
|
| | | | — | | | | | | 6,429 | | |
發行股票認購權證
|
| | | | — | | | | | | 124 | | |
應收員工票據的收益
|
| | | | — | | | | | | 679 | | |
發債成本
|
| | | | (46) | | | | | | (4,435) | | |
回購庫存股
|
| | | | — | | | | | | (715) | | |
融資活動使用的淨現金
|
| | | | (8,416) | | | | | | (5,391) | | |
現金淨減少
|
| | | | (191) | | | | | | (4,288) | | |
年初現金
|
| | | | 438 | | | | | | 4,726 | | |
現金,年終
|
| | | $ | 247 | | | | | $ | 438 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税
|
| | | $ | 539 | | | | | $ | 676 | | |
已支付利息
|
| | | $ | 5,255 | | | | | $ | 5,386 | | |
|
客户關係 - 配料
|
| | 12年 | |
|
- 零售的客户關係
|
| | 15年 | |
|
商品名稱
|
| | 20年 | |
| 競業禁止 | | | 4年 | |
| | |
2020
|
| |
2019
|
| ||||||
配料
|
| | | $ | 46,992 | | | | | $ | 46,897 | | |
專用標籤
|
| | | | 91,897 | | | | | | 80,820 | | |
零售業
|
| | | | 59,221 | | | | | | 57,885 | | |
其他
|
| | | | 815 | | | | | | 1,069 | | |
總銷售額
|
| | | | 198,925 | | | | | | 186,662 | | |
折扣、退貨和津貼
|
| | | | 9,408 | | | | | | 10,132 | | |
淨銷售額
|
| | | $ | 189,517 | | | | | $ | 176,530 | | |
| | |
2020
|
| |
2019
|
| ||||||
計算機設備
|
| | | $ | 1,792 | | | | | $ | 2,146 | | |
廠房設備
|
| | | | 3,253 | | | | | | 2,948 | | |
辦公傢俱
|
| | | | 478 | | | | | | 420 | | |
辦公設備
|
| | | | 33 | | | | | | 21 | | |
租賃改進
|
| | | | 816 | | | | | | 569 | | |
全部物業和設備
|
| | | | 6,372 | | | | | | 6,104 | | |
減去累計折舊
|
| | | | (3,663) | | | | | | (3,412) | | |
財產和設備,淨額
|
| | | $ | 2,709 | | | | | $ | 2,693 | | |
| | |
2020
|
| |||||||||||||||
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
值 |
| |||||||||
客户關係 - 配料
|
| | | $ | 18,500 | | | | | $ | 12,975 | | | | | $ | 5,525 | | |
- 零售的客户關係
|
| | | | 46,400 | | | | | | 26,036 | | | | | | 20,364 | | |
商品名稱
|
| | | | 15,777 | | | | | | 6,550 | | | | | | 9,227 | | |
競業禁止
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | |
域名
|
| | | | 7 | | | | | | 2 | | | | | | 5 | | |
無形資產合計
|
| | | $ | 82,684 | | | | | $ | 47,563 | | | | | $ | 35,121 | | |
| | |
2019
|
| |||||||||||||||
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
值 |
| |||||||||
客户關係 - 配料
|
| | | $ | 18,500 | | | | | $ | 11,434 | | | | | $ | 7,066 | | |
- 零售的客户關係
|
| | | | 46,400 | | | | | | 22,942 | | | | | | 23,458 | | |
商品名稱
|
| | | | 15,777 | | | | | | 5,753 | | | | | | 10,024 | | |
競業禁止
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | |
域名
|
| | | | 7 | | | | | | 2 | | | | | | 5 | | |
無形資產合計
|
| | | $ | 82,684 | | | | | $ | 42,131 | | | | | $ | 40,553 | | |
會計年度
|
| |
金額
|
| |||
2021
|
| | | $ | 5,432 | | |
2022
|
| | | | 5,432 | | |
2023
|
| | | | 5,432 | | |
2024
|
| | | | 4,790 | | |
2025
|
| | | | 3,891 | | |
| | | | $ | 24,977 | | |
| | |
2020
|
| |
2019
|
| ||||||
長期債務包括: | | | | | | | | | | | | | |
次級債
|
| | | $ | 7,195 | | | | | $ | 6,430 | | |
定期貸款
|
| | | | 37,517 | | | | | | 36,000 | | |
循環信用貸款
|
| | | | 37,500 | | | | | | 45,870 | | |
長期債務總額
|
| | | | 82,212 | | | | | | 88,300 | | |
減去:發債成本
|
| | | | (3,011) | | | | | | (3,720) | | |
長期債務總額,淨額
|
| | | $ | 79,201 | | | | | $ | 84,580 | | |
| | |
2020
|
| |
2019
|
| ||||||
當期費用: | | | | | | | | | | | | | |
聯邦政府
|
| | | $ | 1,306 | | | | | $ | 339 | | |
狀態
|
| | | | 288 | | | | | | 181 | | |
當期總費用
|
| | | | 1,594 | | | | | | 520 | | |
遞延福利: | | | | | | | | | | | | | |
聯邦政府
|
| | | | (883) | | | | | | (4,328) | | |
狀態
|
| | | | (62) | | | | | | (528) | | |
遞延收益總額
|
| | | | (945) | | | | | | (4,856) | | |
所得税費用(福利)
|
| | | $ | 649 | | | | | $ | (4,336) | | |
| | |
2020
|
| |
2019
|
| ||||||
按21%的聯邦所得税税率徵税
|
| | | $ | 517 | | | | | $ | (3,937) | | |
州特許經營/所得税 - 扣除聯邦所得税影響
|
| | | | 165 | | | | | | (386) | | |
永久性差異的影響: | | | | | | | | | | | | | |
其他
|
| | | | (33) | | | | | | (13) | | |
所得税撥備(福利)
|
| | | $ | 649 | | | | | $ | (4,336) | | |
| | |
2020
|
| |
2019
|
| ||||||
當期遞延所得税資產: | | | | | | | | | | | | | |
壞賬準備
|
| | | $ | 116 | | | | | $ | 115 | | |
銷售折扣條款
|
| | | | 134 | | | | | | 48 | | |
庫存
|
| | | | 313 | | | | | | 91 | | |
利息支出限額
|
| | | | 404 | | | | | | 1,214 | | |
延期租金
|
| | | | 287 | | | | | | 52 | | |
糖果分部受損
|
| | | | — | | | | | | 2,582 | | |
應計負債
|
| | | | 243 | | | | | | 82 | | |
應計利息
|
| | | | 783 | | | | | | — | | |
其他
|
| | | | 35 | | | | | | — | | |
當期遞延所得税資產
|
| | | | 2,315 | | | | | | 4,184 | | |
非流動遞延所得税負債: | | | | | | | | | | | | | |
税金超過賬面折舊
|
| | | | (631) | | | | | | (780) | | |
超過賬面攤銷的税金
|
| | | | (7,559) | | | | | | (10,245) | | |
其他
|
| | | | (61) | | | | | | (40) | | |
非流動遞延所得税負債總額
|
| | | | (8,251) | | | | | | (11,065) | | |
遞延所得税負債總額
|
| | | $ | (5,936) | | | | | $ | (6,881) | | |
會計年度
|
| |
金額
|
| |||
2021
|
| | | $ | 1,970 | | |
2022
|
| | | | 1,883 | | |
2023
|
| | | | 1,910 | | |
2024
|
| | | | 1,715 | | |
2025
|
| | | | 1,553 | | |
| | | | $ | 9,031 | | |
| | |
第
頁
|
| |||
合併財務報表 | | | | | | | |
未經審計的合併資產負債表
|
| | | | F-110 | | |
未經審計的合併經營報表
|
| | | | F-111 | | |
未經審計的股東權益合併報表
|
| | | | F-112 | | |
未經審計的現金流量表
|
| | | | F-113 | | |
未經審計的合併財務報表附註
|
| | | | F-114 | | |
| | |
11月27日
2020 |
| |
08月28日
2020 |
| ||||||
資產
|
| | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | |
現金
|
| | | $ | 238 | | | | | $ | 247 | | |
應收賬款,分別減去468美元和473美元的備用金
|
| | | | 18,643 | | | | | | 16,961 | | |
庫存
|
| | | | 79,546 | | | | | | 72,028 | | |
預付費用
|
| | | | 874 | | | | | | 954 | | |
流動資產總額
|
| | | | 99,301 | | | | | | 90,190 | | |
財產和設備,淨額
|
| | | | 2,830 | | | | | | 2,709 | | |
來自WSO Holdings的LP
|
| | | | 2,417 | | | | | | 2,402 | | |
WS服務投資有限責任公司
|
| | | | 806 | | | | | | 617 | | |
無形資產淨值
|
| | | | 33,763 | | | | | | 35,121 | | |
其他長期資產
|
| | | | 514 | | | | | | 552 | | |
商譽
|
| | | | 57,149 | | | | | | 57,149 | | |
總資產
|
| | | $ | 196,780 | | | | | $ | 188,740 | | |
負債和股東權益
|
| | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
應付帳款
|
| | | $ | 9,208 | | | | | $ | 9,027 | | |
應計費用
|
| | | | 9,932 | | | | | | 9,213 | | |
應計利息
|
| | | | 1,054 | | | | | | 1,308 | | |
應付所得税
|
| | | | 2,115 | | | | | | 417 | | |
流動負債總額
|
| | | | 22,309 | | | | | | 19,965 | | |
延期租金
|
| | | | 1,004 | | | | | | 1,180 | | |
遞延所得税負債淨額
|
| | | | 5,437 | | | | | | 5,936 | | |
長期債務,淨額
|
| | | | 81,903 | | | | | | 79,201 | | |
總負債
|
| | | | 110,653 | | | | | | 106,282 | | |
承付款和或有事項 | | | | | | | | | | | | | |
股東權益: | | | | | | | | | | | | | |
WSO Investments,Inc.:
|
| | | | | | | | | | | | |
普通股$0.01面值 - A類有表決權股份,百股授權,
已發行流通股1.84股 |
| | | | | | | | | | | | |
普通股$0.01面值 - B類無投票權股票,1,600股授權股票,900股已發行和已發行股票
|
| | | | | | | | | | | | |
普通股$0.01面值 - C類無投票權股份,100股授權股份,0.00股已發行和已發行股份
|
| | | | | | | | | | | | |
權證
|
| | | | 124 | | | | | | 124 | | |
實收資本
|
| | | | 98,844 | | | | | | 98,844 | | |
減少庫存股,分別為0.16和0.13股A股,成本價
|
| | | | (10,169) | | | | | | (10,169) | | |
留存赤字
|
| | | | (2,672) | | | | | | (6,341) | | |
股東權益總額
|
| | | | 86,127 | | | | | | 82,458 | | |
總負債和股東權益
|
| | | $ | 196,780 | | | | | $ | 188,740 | | |
| | |
11月27日
2020 |
| |
11月29日
2019 |
| ||||||
銷售額
|
| | | $ | 54,375 | | | | | $ | 49,265 | | |
折扣、退貨和津貼減少
|
| | | | 1,955 | | | | | | 2,521 | | |
淨銷售額
|
| | | | 52,420 | | | | | | 46,744 | | |
銷貨成本
|
| | | | 39,979 | | | | | | 39,397 | | |
毛利
|
| | | | 12,441 | | | | | | 7,347 | | |
銷售、一般和管理費用 | | | | | | | | | | | | | |
銷售
|
| | | | 892 | | | | | | 523 | | |
一般和行政
|
| | | | 3,383 | | | | | | 3,126 | | |
折舊攤銷
|
| | | | 1,584 | | | | | | 1,664 | | |
營業收入
|
| | | | 6,582 | | | | | | 2,034 | | |
其他收入
|
| | | | 62 | | | | | | — | | |
利息費用淨額
|
| | | | 1,761 | | | | | | 2,072 | | |
税前收益(虧損)
|
| | | | 4,883 | | | | | | (38) | | |
所得税撥備
|
| | | | 1,214 | | | | | | 10 | | |
淨收益(虧損)
|
| | | $ | 3,669 | | | | | $ | (48) | | |
| | |
普通股
|
| | | | | | | | | | | | | |
購買
授權書 金額 |
| |
實收
大寫 金額 |
| |
保留
赤字 |
| |
合計
股權 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
A類股
|
| |
B類
|
| |
C類
|
| |
庫存股
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| |
個共享
|
| |
金額
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balance,2019年8月30日
|
| | | | 1.87 | | | | | $ | — | | | | | | 900 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 0.16 | | | | | $ | (10,169) | | | | | | 124 | | | | | $ | 98,844 | | | | | $ | (8,153) | | | | | $ | 80,646 | | |
回購A類股
|
| | | | (0.03) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
淨虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (48) | | | | | | (48) | | |
Balance,2019年11月29日
|
| | | | 1.84 | | | | | $ | — | | | | | | 900 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 0.16 | | | | | $ | (10,169) | | | | | $ | 124 | | | | | $ | 98,844 | | | | | $ | (8,201) | | | | | $ | 80,598 | | |
Balance,2020年8月28日
|
| | | | 1.84 | | | | | $ | — | | | | | | 900 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 0.16 | | | | | $ | (10,169) | | | | | $ | 124 | | | | | $ | 98,844 | | | | | $ | (6,341) | | | | | $ | 82,458 | | |
淨收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,669 | | | | | | 3,669 | | |
Balance,2020年11月27日
|
| | | | 1.84 | | | | | $ | — | | | | | | 900 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 0.16 | | | | | $ | (10,169) | | | | | $ | 124 | | | | | $ | 98,844 | | | | | $ | (2,672) | | | | | $ | 86,127 | | |
| | |
11月27日
2020 |
| |
11月29日
2019 |
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | 3,669 | | | | | $ | (48) | | |
將淨收益與經營活動提供的淨現金進行調整:
|
| | | | | | | | | | | | |
折舊
|
| | | | 226 | | | | | | 306 | | |
無形資產攤銷
|
| | | | 1,358 | | | | | | 1,358 | | |
債務發行成本攤銷
|
| | | | 189 | | | | | | 147 | | |
長期資產攤銷
|
| | | | 38 | | | | | | 39 | | |
遞延所得税
|
| | | | (499) | | | | | | (14) | | |
遞延租金費用
|
| | | | (176) | | | | | | (25) | | |
壞賬收回(費用)
|
| | | | (81) | | | | | | 14 | | |
以實物支付利息
|
| | | | 714 | | | | | | 533 | | |
(增加)減少:
|
| | | | | | | | | | | | |
應收賬款
|
| | | | (1,601) | | | | | | (2,293) | | |
可退還所得税
|
| | | | — | | | | | | 70 | | |
庫存
|
| | | | (7,518) | | | | | | 11,366 | | |
預付費用和其他
|
| | | | 80 | | | | | | (61) | | |
(減少)增加:
|
| | | | | | | | | | | | |
應付帳款
|
| | | | 181 | | | | | | (6,068) | | |
應付所得税
|
| | | | 1,698 | | | | | | — | | |
應計費用
|
| | | | 703 | | | | | | (1,728) | | |
應計利息
|
| | | | (254) | | | | | | 817 | | |
經營活動提供的淨現金(用於)
|
| | | | (1,273) | | | | | | 4,413 | | |
投資活動現金流: | | | | | | | | | | | | | |
WS Services投資有限責任公司
|
| | | | (189) | | | | | | — | | |
購置物業和設備
|
| | | | (347) | | | | | | (38) | | |
投資活動使用的淨現金
|
| | | | (536) | | | | | | (38) | | |
融資活動現金流: | | | | | | | | | | | | | |
循環信貸協議借款(付款)淨額
|
| | | | 1,800 | | | | | | (4,380) | | |
融資活動提供(使用)的淨現金
|
| | | | 1,800 | | | | | | (4,380) | | |
現金淨減少
|
| | | | (9) | | | | | | (5) | | |
年初現金
|
| | | | 247 | | | | | | 438 | | |
現金,年終
|
| | | $ | 238 | | | | | $ | 433 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
繳納所得税
|
| | | $ | 19 | | | | | $ | — | | |
已支付利息
|
| | | $ | 1,079 | | | | | $ | 442 | | |
|
客户關係 - 配料
|
| |
12年
|
|
|
- 零售的客户關係
|
| |
15年
|
|
|
商品名稱
|
| |
20年
|
|
|
競業禁止
|
| |
4年
|
|
| | |
Q1 2021
|
| |
Q1 2020
|
| ||||||
配料
|
| | | $ | 11,323 | | | | | $ | 11,421 | | |
專用標籤
|
| | | | 26,853 | | | | | | 21,793 | | |
品牌
|
| | | | 16,199 | | | | | | 16,051 | | |
總銷售額
|
| | | | 54,375 | | | | | | 49,265 | | |
折扣、退貨和津貼
|
| | | | 1,955 | | | | | | 2,521 | | |
淨銷售額
|
| | | $ | 52,420 | | | | | $ | 46,744 | | |
| | |
2020年11月27日
|
| |||||||||||||||
| | |
毛收入
金額 |
| |
累計
攤銷 |
| |
淨載貨
值 |
| |||||||||
客户關係 - 配料
|
| | | $ | 18,500 | | | | | $ | 13,361 | | | | | $ | 5,139 | | |
- 零售的客户關係
|
| | | | 46,400 | | | | | | 26,809 | | | | | | 19,591 | | |
商品名稱
|
| | | | 15,777 | | | | | | 6,749 | | | | | | 9,028 | | |
競業禁止
|
| | | | 2,000 | | | | | | 2,000 | | | | | | — | | |
域名
|
| | | | 7 | | | | | | 2 | | | | | | 5 | | |
無形資產合計
|
| | | $ | 82,684 | | | | | $ | 48,921 | | | | | $ | 33,763 | | |
會計年度
|
| |
金額
|
| |||
2021
|
| | | $ | 5,432 | | |
2022
|
| | | | 5,432 | | |
2023
|
| | | | 5,432 | | |
2024
|
| | | | 4,790 | | |
2025
|
| | | | 3,891 | | |
| | | | $ | 24,977 | | |
| | |
11月27日
2020 |
| |||
長期債務包括: | | | | | | | |
次級債
|
| | | $ | 7,428 | | |
定期貸款
|
| | | | 37,997 | | |
循環信用貸款
|
| | | | 39,300 | | |
長期債務總額
|
| | | | 84,725 | | |
減去:發債成本
|
| | | | (2,822) | | |
長期債務總額,淨額
|
| | | $ | 81,903 | | |