|
開曼羣島
(州或其他司法管轄區 公司或組織) |
| |
7372
(主要標準行業 分類代碼號) |
| |
不適用
(税務局僱主 標識號) |
|
|
S.託德·克里德
Grifel S.Calheiros Simpson Thacher&Bartlett LLP 列剋星敦大道425號 紐約,NY 10017 (212) 455-2000 |
| |
Manuel Garciadiaz
Davis Polk&Wardwell LLP 列剋星敦大道450號 紐約,NY 10017 (212) 450-4000 |
|
| | ||||||||
擬註冊的各類證券名稱
|
| | |
建議的最大聚合
發行價(1)(2)(3) |
| | |
註冊費金額(3)
|
|
A類普通股,每股票面價值$
|
| | | 美元 | | | | 美元 | |
| | |
第
頁
|
| |||
財務和其他信息的展示
|
| | | | III | | |
招股説明書摘要
|
| | | | 1 | | |
風險因素
|
| | | | 23 | | |
有關前瞻性陳述的警示聲明
|
| | | | 67 | | |
收益使用情況
|
| | | | 69 | | |
股利和股利政策
|
| | | | 70 | | |
大寫
|
| | | | 71 | | |
稀釋
|
| | | | 73 | | |
匯率
|
| | | | 76 | | |
選定的財務和其他信息
|
| | | | 78 | | |
未經審計的備考簡明財務信息
|
| | | | 87 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 108 | | |
工商業
|
| | | | 130 | | |
管理
|
| | | | 146 | | |
主要股東和銷售股東
|
| | | | 151 | | |
某些關係和關聯方交易
|
| | | | 153 | | |
股本説明
|
| | | | 154 | | |
符合未來出售條件的A類普通股
|
| | | | 172 | | |
某些税務方面的考慮
|
| | | | 174 | | |
承銷
|
| | | | 179 | | |
產品費用
|
| | | | 192 | | |
法律事務
|
| | | | 193 | | |
專家
|
| | | | 194 | | |
民事責任的可執行性
|
| | | | 195 | | |
在哪裏可以找到更多信息
|
| | | | 198 | | |
財務報表説明性説明
|
| | | | 199 | | |
財務報表索引
|
| | | | F-1 | | |
| | |
歷史悠久的澤維亞巴西
|
| |
Zenvia巴西總公司
組合形式(1) |
| ||||||||||||||||||||||||||||||
| | |
截至2010年12月31日的年度
|
| |
截至2010年12月31日的年度
|
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(美元)(3)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(美元)(3)
|
| |
(單位:R$)
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | | 82,687 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | | | | | 94,766 | | | | | | 492,470 | | |
服務成本(4)
|
| | | | (62,707) | | | | | | (325,870) | | | | | | (260,786) | | | | | | (186,084) | | | | | | (71,640) | | | | | | (372,292) | | |
毛利
|
| | | | 19,980 | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | | | | | 23,126 | | | | | | 120,178 | | |
銷售和營銷費用(5)
|
| | | | (6,464) | | | | | | (33,589) | | | | | | (26,018) | | | | | | (18,241) | | | | | | (10,931) | | | | | | (56,806) | | |
管理費(4)(5)
|
| | | | (13,791) | | | | | | (71,667) | | | | | | (40,868) | | | | | | (35,683) | | | | | | (24,007) | | | | | | (124,758) | | |
研發費用(5)
|
| | | | (3,009) | | | | | | (15,637) | | | | | | (9,832) | | | | | | (3,931) | | | | | | (3,009) | | | | | | (15,637) | | |
便宜貨收益
|
| | | | — | | | | | | — | | | | | | 2,479 | | | | | | — | | | | | | — | | | | | | — | | |
信用損失撥備
|
| | | | (809) | | | | | | (4,205) | | | | | | (3,733) | | | | | | (2,287) | | | | | | (879) | | | | | | (4,568) | | |
其他收入和支出,淨額
|
| | | | (162) | | | | | | (840) | | | | | | 4,473 | | | | | | 96 | | | | | | (698) | | | | | | (3,629) | | |
營業利潤
|
| | | | (4,255) | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | | | | | (16,399) | | | | | | (85,219) | | |
財務成本
|
| | | | (5,115) | | | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | | | | | (5,913) | | | | | | (30,727) | | |
財務收入
|
| | | | 3,698 | | | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | | | | | 3,781 | | | | | | 19,647 | | |
淨財務成本
|
| | | | (1,417) | | | | | | (7,363) | | | | | | (2,572) | | | | | | (3,906) | | | | | | (2,132) | | | | | | (11,080) | | |
所得税和社會貢獻前利潤(虧損)
|
| | | | (5,672) | | | | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | | | | | (18,531) | | | | | | (96,299) | | |
遞延所得税和社會貢獻
|
| | | | 1,632 | | | | | | 8,480 | | | | | | (3,186) | | | | | | (3,457) | | | | | | (776) | | | | | | (4,031) | | |
當期所得税和社會貢獻
|
| | | | (85) | | | | | | (441) | | | | | | (148) | | | | | | (3,022) | | | | | | 5,537 | | | | | | 28,771 | | |
本年度利潤(虧損)
|
| | | | (4,125) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | | | | | (13,770) | | | | | | (71,557) | | |
| | |
歷史悠久的澤維亞巴西
|
| |||||||||||||||||||||
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(單位:美元)(**)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
服務成本
|
| | | | (1,355) | | | | | | (7,042) | | | | | | (653) | | | | | | — | | |
管理費
|
| | | | (1,630) | | | | | | (8,468) | | | | | | (11,087) | | | | | | (11,044) | | |
合計 | | | | | (2,985) | | | | | | (15,510) | | | | | | (11,740) | | | | | | (11,044) | | |
| | |
歷史悠久的澤維亞巴西
|
| |||||||||||||||||||||
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(單位:美元)(**)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
銷售和營銷費用
|
| | | | (758) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
研發費用
|
| | | | (758) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
管理費
|
| | | | (1,700) | | | | | | (8,833) | | | | | | — | | | | | | — | | |
合計 | | | | | (3,216) | | | | | | (16,715) | | | | | | (5,230) | | | | |
|
—
|
| |
| | |
歷史悠久的澤維亞巴西
|
| |
Zenvia巴西總公司
組合形式(1) |
| ||||||||||||||||||||||||||||||
| | |
截至12月31日
|
| |
截至12月31日
|
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(美元)(3)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(美元)(3)
|
| |
(單位:R$)
|
| ||||||||||||||||||
| | |
(千)
|
| |
(千)
|
| ||||||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 11,542 | | | | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | | | | | — | | | | | | — | | |
流動資產總額(4)
|
| | | | 29,766 | | | | | | 154,686 | | | | | | 79,089 | | | | | | 104,281 | | | | | | 20,624 | | | | | | 107,179 | | |
非流動資產合計
|
| | | | 57,375 | | | | | | 298,168 | | | | | | 169,894 | | | | | | 168,083 | | | | | | 189,995 | | | | | | 987,343 | | |
總資產
|
| | | | 87,141 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | | | | | 210,619 | | | | | | 1,094,522 | | |
流動負債總額
|
| | | | 43,573 | | | | | | 226,438 | | | | | | 74,777 | | | | | | 73,717 | | | | | | 98,377 | | | | | | 511,237 | | |
非流動負債合計
|
| | | | 21,372 | | | | | | 111,068 | | | | | | 74,869 | | | | | | 50,153 | | | | | | 73,816 | | | | | | 383,600 | | |
總負債
|
| | | | 64,945 | | | | | | 337,506 | | | | | | 149,646 | | | | | | 123,870 | | | | | | 172,194 | | | | | | 894,837 | | |
總股本
|
| | | | 22,196 | | | | | | 115,348 | | | | | | 99,337 | | | | | | 148,494 | | | | | | 38,425 | | | | | | 199,685 | | |
負債和權益合計
|
| | | | 87,141 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | | | | | 210,619 | | | | | | 1,094,522 | | |
| | |
截至12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
歷史悠久的澤維亞巴西
|
| |
Zenvia巴西總公司
組合形式(1) |
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(美元)(3)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(美元)(3)
|
| |
(單位:R$)
|
| ||||||||||||||||||
| | |
(千)
|
| |
(千)
|
| ||||||||||||||||||||||||||||||
非公認會計準則毛利(4)
|
| | | | 21,335 | | | | | | 110,873 | | | | | | 93,902 | | | | | | 90,296 | | | | | | 29,530(8) | | | | | | 153,456(8) | | |
非GAAP營業利潤(5)
|
| | | | 2,496 | | | | | | 12,976 | | | | | | 34,241 | | | | | | 41,294 | | | | | | 3,234(9) | | | | | | 16,808(9) | | |
EBITDA(6)
|
| | | | 996 | | | | | | 5,180 | | | | | | 38,546 | | | | | | 44,763 | | | | | | (5,658)(10) | | | | | | (29,402)(10) | | |
調整後的EBITDA(7)
|
| | | | 4,761 | | | | | | 24,753 | | | | | | 41,297 | | | | | | 44,763 | | | | | | 5,890(11) | | | | | | 30,610(11) | | |
| | |
截至12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
活躍客户(1)(#)
|
| | | | 9,442 | | | | | | 7,751 | | | | | | 5,871 | | |
收入增長率(2)
|
| | | | 21.4% | | | | | | 28.1% | | | | | | — | | |
淨收入增長率(2)
|
| | | | 112.8% | | | | | | 117.1% | | | | | | 116.8% | | |
| | |
截至2020年12月31日
|
| | | |||||||||||||||||||||||||||||||
| | |
Zenvia巴西,據報道
|
| |
調整後的
|
| |
進一步調整後
|
| |||||||||||||||||||||||||||
| | |
(單位:美元
千)(1) |
| |
(在R$
中
千) |
| |
(單位:美元
千)(1) |
| |
(在R$
中
千) |
| |
(單位:美元
千)(1) |
| |
(在R$
中
千) |
| ||||||||||||||||||
借款和借款,當前
|
| | | | 10,814 | | | | | | 56,197 | | | | | | | | | | | | | | | | | | | | | | | | | | |
借款和借款,非流動
|
| | | | 8,232 | | | | | | 42,778 | | | | | | | | | | | | | | | | | | | | | | | | | | |
總股本
|
| | | | 22,196 | | | | | | 115,348 | | | | | | | | | | | | | | | | | | | | | | | ||||
總市值
|
| | |
|
41,242
|
| | | |
|
214,323
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
不鍛鍊
美元 |
| |
全面鍛鍊
美元 |
|
假設每股A類普通股的首次公開募股價格(1)
|
| | | | | | |
2020年12月31日每股普通股有形賬面淨值(不對D1收購的完成給予形式上的影響,就好像它發生在2020年12月31日)(2)
|
| | | | | | |
2020年12月31日每股普通股有形賬面淨值(對D1收購的完成給予形式上的影響,就好像它發生在2020年12月31日)(2)
|
| | | ||||
本次發行完成後,預計每股普通股有形賬面淨值(2)
|
| | | | | | |
當前股東應佔普通股預計每股有形賬面淨值增加(2)
|
| | | | | | |
新股東應佔普通股每股有形賬面淨值預計攤薄(2)(3)
|
| | | | | | |
| | |
購買的普通股
|
| |
總體考慮
|
| |
均價
每個 個 公共共享 (美元) |
| |||||||||||||||||||||||||||
| | |
金額
|
| |
百分比
常用合計 個共享(%) |
| |
金額
(百萬美元) |
| |
百分比
(%) |
| ||||||||||||||||||||||||
現任股東
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
新投資者
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計
|
| | | | | | | | | | | | | | 100 | | | | | | | | | | | 100 | | | | | | | |
年
|
| |
期末
|
| |
平均
期間(1) |
| |
低
|
| |
高
|
| ||||||||||||
| | |
(R$/US$)
|
| |||||||||||||||||||||
2016
|
| | | | 3.259 | | | | | | 3.483 | | | | | | 3.119 | | | | | | 4.156 | | |
2017
|
| | | | 3.308 | | | | | | 3.193 | | | | | | 3.051 | | | | | | 3.381 | | |
2018
|
| | | | 3.875 | | | | | | 3.656 | | | | | | 3.139 | | | | | | 4.188 | | |
2019
|
| | | | 4.031 | | | | | | 3.946 | | | | | | 3.652 | | | | | | 4.260 | | |
2020
|
| | | | 5.197 | | | | | | 5.158 | | | | | | 4.021 | | | | | | 5.937 | | |
2021年(至2021年3月23日)
|
| | | | 5.495 | | | | | | 5.460 | | | | | | 5.163 | | | | | | 5.840 | | |
月
|
| |
期末
|
| |
平均
期間(1) |
| |
低
|
| |
高
|
| ||||||||||||
| | |
(R$/US$)
|
| |||||||||||||||||||||
2020年10月
|
| | | | 5.772 | | | | | | 5.626 | | | | | | 5.521 | | | | | | 5.780 | | |
2020年11月
|
| | | | 5.332 | | | | | | 5.418 | | | | | | 5.282 | | | | | | 5.693 | | |
2020年12月
|
| | | | 5.197 | | | | | | 5.146 | | | | | | 5.058 | | | | | | 5.279 | | |
2021年1月
|
| | | | 5.476 | | | | | | 5.356 | | | | | | 5.163 | | | | | | 5.509 | | |
2021年2月
|
| | | | 5.530 | | | | | | 5.416 | | | | | | 5.342 | | | | | | 5.530 | | |
2021年3月(至2021年3月23日)
|
| | | | 5.495 | | | | | | 5.6301 | | | | | | 5.495 | | | | | | 5.840 | | |
| | |
歷史悠久的澤維亞巴西
截至2010年12月31日的年度 |
| |
Zenvia巴西總公司
組合形式(1) 截至2010年12月31日的年度 |
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(美元)(3)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(美元)(3)
|
| |
(單位:R$)
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | | 82,687 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | | | | | 94,766 | | | | | | 492,470 | | |
服務成本(4)
|
| | | | (62,707) | | | | | | (325,870) | | | | | | (260,786) | | | | | | (186,084) | | | | | | (71,640) | | | | | | (372,292) | | |
毛利
|
| | |
|
19,980
|
| | | |
|
103,831
|
| | | |
|
93,249
|
| | | |
|
90,296
|
| | | |
|
23,126
|
| | | |
|
120,178
|
| |
銷售和營銷費用(5)
|
| | | | (6,464) | | | | | | (33,589) | | | | | | (26,018) | | | | | | (18,241) | | | | | | (10,931) | | | | | | (56,806) | | |
管理費(4)(5)
|
| | | | (13,791) | | | | | | (71,667) | | | | | | (40,868) | | | | | | (35,683) | | | | | | (24,007) | | | | | | (124,758) | | |
研發費用(5)
|
| | | | (3,009) | | | | | | (15,637) | | | | | | (9,832) | | | | | | (3,931) | | | | | | (3,009) | | | | | | (15,637) | | |
便宜貨收益
|
| | | | — | | | | | | — | | | | | | 2,479 | | | | | | — | | | | | | — | | | | | | — | | |
信用損失撥備
|
| | | | (809) | | | | | | (4,205) | | | | | | (3,733) | | | | | | (2,287) | | | | | | (879) | | | | | | (4,568) | | |
其他收入和支出,淨額
|
| | | | (162) | | | | | | (840) | | | | | | 4,473 | | | | | | 96 | | | | | | (698) | | | | | | (3,629) | | |
營業利潤
|
| | |
|
(4,255)
|
| | | |
|
(22,107)
|
| | | |
|
19,750
|
| | | |
|
30,250
|
| | | |
|
(16,399)
|
| | | |
|
(85,219)
|
| |
財務成本
|
| | | | (5,115) | | | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | | | | | (5,913) | | | | | | (30,727) | | |
財務收入
|
| | | | 3,698 | | | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | | | | | 3,781 | | | | | | 19,647 | | |
淨財務成本
|
| | | | (1,417) | | | | | | (7,363) | | | | | | (2,572) | | | | | | (3,906) | | | | | | (2,132) | | | | | | (11,080) | | |
所得税和社會貢獻前利潤(虧損)
|
| | | | (5,672) | | | | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | | | | | (18,531) | | | | | | (96,299) | | |
遞延所得税和社會貢獻
|
| | | | 1,632 | | | | | | 8,480 | | | | | | (3,186) | | | | | | (3,457) | | | | | | (776) | | | | | | (4,031) | | |
當期所得税和社會貢獻
|
| | | | (85) | | | | | | (441) | | | | | | (148) | | | | | | (3,022) | | | | | | 5,537 | | | | | | 28,771 | | |
本年度利潤(虧損)
|
| | | | (4,125) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | | | | | (13,770) | | | | | | (71,557) | | |
| | |
歷史悠久的澤維亞巴西
截至2010年12月31日的年度 |
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(單位:美元)(**)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
服務成本
|
| | | | (1,355) | | | | | | (7,042) | | | | | | (653) | | | | | | — | | |
管理費
|
| | | | (1,630) | | | | | | (8,468) | | | | | | (11,087) | | | | | | (11,044) | | |
合計 | | | | | (2,985) | | | | | | (15,510) | | | | | | (11,740) | | | | | | (11,044) | | |
| | |
歷史悠久的澤維亞巴西
截至2010年12月31日的年度 |
| |||||||||||||||||||||
| | |
2020(*)
|
| |
2020(*)
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(單位:美元)(**)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
銷售和營銷費用
|
| | | | (758) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
研發費用
|
| | | | (758) | | | | | | (3,941) | | | | | | (2,615) | | | | | | — | | |
管理費
|
| | | | (1,700) | | | | | | (8,833) | | | | | | — | | | | | | — | | |
合計
|
| | |
|
(3,216)
|
| | | |
|
(16,715)
|
| | | |
|
(5,230)
|
| | | | | — | | |
| | |
歷史悠久的澤維亞巴西
截至12月31日 |
| |
Zenvia巴西總公司
組合形式(1) 截至12月31日的年度 |
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(美元)(2)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(美元)(2)
|
| |
(單位:R$)
|
| ||||||||||||||||||
| | |
(千)
|
| |
(千)
|
| ||||||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
現金和現金等價物
|
| | | | 11,542 | | | | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | | | | | — | | | | | | — | | |
貿易和其他應收賬款
|
| | | | 16,551 | | | | | | 86,009 | | | | | | 62,136 | | | | | | 51,200 | | | | | | 18,869 | | | | | | 98,057 | | |
流動納税資產
|
| | | | 942 | | | | | | 4,897 | | | | | | 2,703 | | | | | | 2,068 | | | | | | 968 | | | | | | 5,031 | | |
提前還款
|
| | | | 484 | | | | | | 2,516 | | | | | | 1,158 | | | | | | 71 | | | | | | 540 | | | | | | 2,805 | | |
其他資產
|
| | | | 247 | | | | | | 1,285 | | | | | | 750 | | | | | | 266 | | | | | | 247 | | | | | | 1,286 | | |
流動資產總額
|
| | |
|
29,766
|
| | | |
|
154,686
|
| | | |
|
79,089
|
| | | |
|
104,281
|
| | | |
|
20,624
|
| | | |
|
107,179
|
| |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
銀行存款生息
|
| | | | 429 | | | | | | 2,227 | | | | | | 3,292 | | | | | | 4,714 | | | | | | 429 | | | | | | 2,227 | | |
物業、廠房和設備
|
| | | | 2,404 | | | | | | 12,495 | | | | | | 17,496 | | | | | | 9,198 | | | | | | 3,138 | | | | | | 16,305 | | |
無形資產和商譽
|
| | | | 54,164 | | | | | | 281,475 | | | | | | 149,106 | | | | | | 154,171 | | | | | | 186,047 | | | | | | 966,830 | | |
其他非流動資產
|
| | | | 378 | | | | | | 1,971 | | | | | | — | | | | | | — | | | | | | 381 | | | | | | 1,981 | | |
非流動資產合計
|
| | | | 57,375 | | | | | | 298,168 | | | | | | 169,894 | | | | | | 168,083 | | | | | | 189,995 | | | | | | 987,343 | | |
總資產
|
| | |
|
87,141
|
| | | |
|
452,854
|
| | | |
|
248,983
|
| | | |
|
272,364
|
| | | |
|
210,619
|
| | | |
|
1,094,522
|
| |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
流動負債 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
借款和借款
|
| | | | 10,814 | | | | | | 56,197 | | | | | | 17,696 | | | | | | 12,852 | | | | | | 11,426 | | | | | | 59,376 | | |
貿易和其他應付款
|
| | | | 19,250 | | | | | | 100,036 | | | | | | 42,454 | | | | | | 44,322 | | | | | | 71,628 | | | | | | 372,228 | | |
關聯方
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 470 | | | | | | 2,442 | | |
收購帶來的負債
|
| | | | 10,299 | | | | | | 53,520 | | | | | | — | | | | | | — | | | | | | 10,299 | | | | | | 53,520 | | |
當期納税義務
|
| | | | 1,712 | | | | | | 8,898 | | | | | | 5,185 | | | | | | 6,405 | | | | | | 2,151 | | | | | | 11,179 | | |
員工福利
|
| | | | 1,285 | | | | | | 6,678 | | | | | | 6,755 | | | | | | 5,235 | | | | | | 1,657 | | | | | | 8,609 | | |
租賃負債
|
| | | | 213 | | | | | | 1,109 | | | | | | 2,687 | | | | | | — | | | | | | 342 | | | | | | 1,777 | | |
應付股息
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,718 | | | | | | — | | | | | | — | | |
其他流動負債
|
| | | | — | | | | | | — | | | | | | — | | | | | | 185 | | | | | | 404 | | | | | | 2,106 | | |
流動負債總額
|
| | |
|
43,573
|
| | | |
|
226,438
|
| | | |
|
74,777
|
| | | |
|
73,717
|
| | | |
|
98,377
|
| | | |
|
511,237
|
| |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
關聯方
|
| | | | — | | | | | | — | | | | | | 5,230 | | | | | | — | | | | | | 1,421 | | | | | | 7,386 | | |
收購帶來的負債
|
| | | | 7,741 | | | | | | 40,228 | | | | | | 5,230 | | | | | | — | | | | | | 49,935 | | | | | | 259,499 | | |
借款和借款
|
| | | | 8,232 | | | | | | 42,778 | | | | | | 45,650 | | | | | | 35,377 | | | | | | 9,827 | | | | | | 51,069 | | |
員工福利
|
| | | | 221 | | | | | | 1,151 | | | | | | 1,127 | | | | | | — | | | | | | 221 | | | | | | 1,151 | | |
租賃負債
|
| | | | 317 | | | | | | 1,649 | | | | | | 4,604 | | | | | | — | | | | | | 798 | | | | | | 4,145 | | |
供應
|
| | | | 436 | | | | | | 2,267 | | | | | | 1,489 | | | | | | 1,193 | | | | | | 534 | | | | | | 2,774 | | |
遞延納税義務
|
| | | | 4,386 | | | | | | 22,794 | | | | | | 16,769 | | | | | | 13,583 | | | | | | 10,811 | | | | | | 56,182 | | |
其他非流動負債
|
| | | | 39 | | | | | | 201 | | | | | | — | | | | | | — | | | | | | 269 | | | | | | 1,394 | | |
非流動負債合計
|
| | |
|
21,372
|
| | | |
|
111,068
|
| | | |
|
74,869
|
| | | |
|
50,153
|
| | | |
|
73,816
|
| | | |
|
383,600
|
| |
總負債
|
| | |
|
64,945
|
| | | |
|
337,506
|
| | | |
|
149,646
|
| | | |
|
123,870
|
| | | |
|
172,193
|
| | | |
|
894,837
|
| |
股權 | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
大寫
|
| | | | 25,072 | | | | | | 130,292 | | | | | | 93,883 | | | | | | 93,883 | | | | | | 45,830 | | | | | | 238,165 | | |
儲量
|
| | | | (2,876) | | | | | | (14,944) | | | | | | 5,454 | | | | | | 54,611 | | | | | | (7,405) | | | | | | (38,480) | | |
總股本
|
| | |
|
22,196
|
| | | |
|
115,348
|
| | | |
|
99,337
|
| | | |
|
148,494
|
| | | |
|
38,425
|
| | | |
|
199,685
|
| |
負債和權益合計
|
| | | | 87,141 | | | | | | 452,854 | | | | | | 248,983 | | | | | | 272,364 | | | | | | 210,619 | | | | | | 1,094,522 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||||||||||||||
| | |
歷史悠久的澤維亞巴西
|
| |
Zenvia巴西總公司
組合形式(1) |
| ||||||||||||||||||||||||||||||
| | |
2020(2)
|
| |
2020(2)
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2020
|
| ||||||||||||||||||
| | |
(美元)(3)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(美元)(3)
|
| |
(單位:R$)
|
| ||||||||||||||||||
| | |
(千)
|
| | | | ||||||||||||||||||||||||||||||
非GAAP毛利(4)
|
| | | | 21,335 | | | | | | 110,873 | | | | | | 93,902 | | | | | | 90,296 | | | | | | 29,530(8) | | | | | | 153,456(8) | | |
非GAAP營業利潤(5)
|
| | | | 2,496 | | | | | | 12,976 | | | | | | 34,241 | | | | | | 41,294 | | | | | | 3,234(9) | | | | | | 16,808(9) | | |
EBITDA(6) | | | | | 996 | | | | | | 5,180 | | | | | | 38,546 | | | | | | 44,763 | | | | | | (5,658)(10) | | | | | | (29,402)(10) | | |
調整後的EBITDA(7)
|
| | | | 4,761 | | | | | | 24,753 | | | | | | 41,297 | | | | | | 44,763 | | | | | | 5,890(11) | | | | | | 30,610(11) | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(美元)(1)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
毛利
|
| | | | 19,980 | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | |
(+)企業合併取得的無形資產攤銷
|
| | | | 1,355 | | | | | | 7,042 | | | | | | 653 | | | | | | — | | |
非GAAP毛利(2)
|
| | | | 21,335 | | | | | | 110,873 | | | | | | 93,902 | | | | | | 90,296 | | |
收入
|
| | | | 82,687 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | |
毛利率(3)
|
| | | | 24.2% | | | | | | 24.2% | | | | | | 26.3% | | | | | | 32.7% | | |
非GAAP毛利率(4)
|
| | | | 25.8% | | | | | | 25.8% | | | | | | 26.5% | | | | | | 32.7% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(美元)(1)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
利潤 | | | | | (4,125) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
(+)所得税和社會繳費(當期和遞延)
|
| | | | (1,547) | | | | | | (8,039) | | | | | | 3,334 | | | | | | 6,479 | | |
(+)淨財務成本
|
| | | | 1,417 | | | | | | 7,363 | | | | | | 2,572 | | | | | | 3,906 | | |
營業利潤
|
| | | | (4,255) | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | |
(+)企業合併取得的無形資產攤銷
|
| | | | 2,985 | | | | | | 15,510 | | | | | | 11,740 | | | | | | 11,044 | | |
(-)便宜貨收益
|
| | | | — | | | | | | — | | | | | | (2,479) | | | | | | — | | |
(+)分支機構關閉相關費用(2)
|
| | | | 550 | | | | | | 2,858 | | | | | | — | | | | | | — | | |
(+)與業務相關協商的薪酬費用
組合交易(3個) |
| | | | 3,216 | | | | | | 16,715 | | | | | | 5,230 | | | | | | — | | |
非公認會計準則營業利潤(4)
|
| | | | 2,496 | | | | | | 12,976 | | | | | | 34,241 | | | | | | 41,294 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(美元)(1)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| |
(單位:R$)
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
利潤 | | | | | (4,125) | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
(+)所得税和社會繳費(當期和遞延)
|
| | | | (1,547) | | | | | | (8,039) | | | | | | 3,334 | | | | | | 6,479 | | |
(+)淨財務成本
|
| | | | 1,417 | | | | | | 7,363 | | | | | | 2,572 | | | | | | 3,906 | | |
(+)折舊攤銷
|
| | | | 5,251 | | | | | | 27,287 | | | | | | 18,796 | | | | | | 14,513 | | |
EBITDA(2) | | | | | 996 | | | | | | 5,180 | | | | | | 38,546 | | | | | | 44,763 | | |
(+)與業務相關協商的薪酬費用
組合交易(3) |
| | | | 3,216 | | | | | | 16,715 | | | | | | 5,230 | | | | | | — | | |
(+)分支機構關閉相關費用(4)
|
| | | | 550 | | | | | | 2,858 | | | | | | — | | | | | | — | | |
(-)便宜貨收益
|
| | | | — | | | | | | — | | | | | | (2,479) | | | | | | — | | |
調整後的EBITDA(5)
|
| | | | 4,761 | | | | | | 24,753 | | | | | | 41,297 | | | | | | 44,763 | | |
| | |
截至12月31日
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
活躍客户(1)(#)
|
| | | | 9,442 | | | | | | 7,751 | | | | | | 5,871 | | |
收入增長率(2)
|
| | | | 21.4% | | | | | | 28.1% | | | | | | — | | |
淨收入增長率(2)
|
| | | | 112.8% | | | | | | 117.1% | | | | | | 116.8% | | |
| | |
歷史
Zenvia 巴西(1) |
| |
歷史
D1(2) |
| |
交易
會計 調整 |
| |
備註
|
| |
重新分類(4)
|
| |
Zenvia巴西總公司
組合形式 |
| ||||||||||||||||||||||||
| | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | | | | | | | | | | |
(R$)
|
| |
(美元)(3)
|
| |||||||||||||||
資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 59,979 | | | | | | 22,952 | | | | | | (351,812)(4) | | | | | | 3.1 | | | | | | 268,881(4) | | | | | | — | | | | | | — | | |
貿易和其他應收款
|
| | | | 86,009 | | | | | | 12,048 | | | | | | — | | | | | | | | | | | | — | | | | | | 98,057 | | | | | | 18,869 | | |
其他資產
|
| | | | 8,698 | | | | | | 424 | | | | | | — | | | | | | | | | | | | — | | | | | | 9,122 | | | | | | 1,755 | | |
流動資產總額
|
| | |
|
154,686
|
| | | |
|
35,424
|
| | | | | (351,812) | | | | | | | | | | | | 268,881 | | | | |
|
107,179
|
| | | |
|
20,624
|
| |
非流動資產
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | 12,495 | | | | | | 3,810 | | | | | | — | | | | | | | | | | | | | | | | | | 16,305 | | | | | | 3,138 | | |
無形資產和
商譽 |
| | | | 281,475 | | | | | | 58,964 | | | | | | 626,391 | | | | | | 3.1 | | | | | | | | | | | | 966,830 | | | | | | 186,047 | | |
其他非流動資產
|
| | | | 4,198 | | | | | | 10 | | | | | | — | | | | | | | | | | | | | | | | | | 4,208 | | | | | | 810 | | |
非流動資產合計
|
| | |
|
298,168
|
| | | |
|
62,784
|
| | | | | 626,391 | | | | | | | | | | |
|
—
|
| | | |
|
987,343
|
| | | |
|
189,995
|
| |
總資產
|
| | | | 452,854 | | | | | | 98,208 | | | | | | 274,579 | | | | | | | | | | |
|
268,881
|
| | | | | 1,094,522 | | | | | | 210,619 | | |
| | |
歷史
Zenvia 巴西(1) |
| |
歷史
D1(2) |
| |
交易
會計 調整 |
| |
備註
|
| |
重新分類(4)
|
| |
Zenvia巴西總公司
組合形式 |
| ||||||||||||||||||||||||
| | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | | | | | | | | | | |
(R$)
|
| |
(美元)(3)
|
| |||||||||||||||
負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
借款和借款
|
| | | | 56,197 | | | | | | 3,179 | | | | | | — | | | | | | | | | | | | | | | | | | 59,376 | | | | | | 11,426 | | |
貿易和其他應付款
|
| | | | 100,036 | | | | | | 3,311 | | | | | | | | | | | | | | | | | | 268,881(4) | | | | | | 372,228 | | | | | | 71,628 | | |
關聯方
|
| | | | — | | | | | | 2,442 | | | | | | — | | | | | | | | | | | | | | | | | | 2,442 | | | | | | 470 | | |
收購帶來的負債
|
| | | | 53,520(6) | | | | | | 61,464 | | | | | | (61,464)(5) | | | | | | | | | | | | | | | | | | 53,520 | | | | | | 10,299 | | |
其他流動負債
|
| | | | 16,685 | | | | | | 6,986 | | | | | | — | | | | | | | | | | | | | | | | | | 23,671 | | | | | | 4,555 | | |
總電流
負債 |
| | | | 226,438 | | | | | | 77,382 | | | | |
|
(61,464)
|
| | | | | | | | | | | 268,881 | | | | | | 511,237 | | | | | | 98,377 | | |
非流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
關聯方
|
| | | | — | | | | | | 7,386 | | | | | | — | | | | | | | | | | | | | | | | | | 7,386 | | | | | | 1,421 | | |
收購帶來的負債
|
| | | | 40,228 | | | | | | — | | | | | | 219,271 | | | | | | 3.1 | | | | | | | | | | | | 259,499 | | | | | | 49,935 | | |
借款和借款
|
| | | | 42,778 | | | | | | 8,291 | | | | | | — | | | | | | | | | | | | | | | | | | 51,069 | | | | | | 9,827 | | |
其他應付款
|
| | | | 5,268 | | | | | | 4,196 | | | | | | — | | | | | | | | | | | | | | | | | | 9,464 | | | | | | 1,821 | | |
遞延納税義務
|
| | | | 22,794 | | | | | | — | | | | | | 33,388 | | | | | | 4(c) | | | | | | | | | | | | 56,182 | | | | | | 10,811 | | |
非流動負債合計
|
| | | | 111,068 | | | | | | 19,873 | | | | | | 252,659 | | | | | | | | | | | | | | | | | | 383,600 | | | | | | 73,816 | | |
總股東權益
|
| | | | 115,348 | | | | | | 953 | | | | | | 83,384 | | | | |
|
3.1
|
| | | | | | | | | | | 199,685 | | | | | | 38,425 | | |
總股東權益和
負債 |
| | | | 452,854 | | | | | | 98,208 | | | | | | 274,579 | | | | | | | | | | | | 268,881 | | | | | | 1,094,522 | | | | | | 210,619 | | |
| | |
歷史
Zenvia 巴西(1) |
| |
歷史
Sirena(2) |
| |
交易
會計 調整 |
| |
備註
至 形式 調整 |
| |
小計
Zenvia 巴西 形式/ 錫雷娜(6) |
| |
歷史
Zenvia 巴西(1) |
| |
歷史
D1(3) |
| |
歷史
Smarkio(4) |
| |
交易
會計 調整 |
| |
備註
至 形式 調整 |
| |
小計
Zenvia 巴西 專業 表格/ D1和 Smarkio(7) |
| |
合計Zenvia
巴西合併 形式(8) |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(R$)
|
| |
(R$)
|
| | | | | | | |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| |
(R$)
|
| | | | | | | |
(R$)
|
| |
(R$)
|
| |
(美元)(5)
|
| |||||||||||||||||||||||||||||||||
收入
|
| | | | 429,701 | | | | | | 8,413 | | | | | | — | | | | | | | | | | | | 438,114 | | | | | | 429,701 | | | | | | 26,521 | | | | | | 27,835 | | | | | | — | | | | | | | | | | | | 484,057 | | | | | | 492,470 | | | | | | 94,766 | | |
服務成本
|
| | | | (325,870) | | | | | | (2,236) | | | | | | (6,179) | | | | | | 4(a) | | | | | | (334,285) | | | | | | (325,870) | | | | | | (13,603) | | | | | | (5,079) | | | | | | (19,325) | | | | | | 4(a) | | | | | | (363,877) | | | | | | (372,292) | | | | | | (71,640) | | |
毛利
|
| | | | 103,831 | | | | | | 6.177 | | | | | | (6,179) | | | | | | | | | | | | 103,829 | | | | | | 103,831 | | | | | | 12,918 | | | | | | 22,756 | | | | | | (19,325) | | | | | | | | | | | | 120,180 | | | | | | 120,178 | | | | | | 23,126 | | |
銷售和營銷費用
|
| | | | (33,589) | | | | | | (15,182) | | | | | | — | | | | | | | | | | | | (48,771) | | | | | | (33,589) | | | | | | (6,355) | | | | | | (1,680) | | | | | | — | | | | | | | | | | | | (41,624) | | | | | | (56,806) | | | | | | (10,931) | | |
管理費
|
| | | | (71,667) | | | | | | (567) | | | | | | (11,374) | | | | | | 4(A)(B) | | | | | | (83,608) | | | | | | (71,667) | | | | | | (16,054) | | | | | | (1,884) | | | | | | (23,212) | | | | | | 4(A)(G) | | | | | | (112,817) | | | | | | (124,758) | | | | | | (24,007) | | |
研發費用
|
| | | | (15,637) | | | | | | — | | | | | | — | | | | | | | | | | | | (15,637) | | | | | | (15,637) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (15,637) | | | | | | (15,637) | | | | | | (3,009) | | |
信貸損失撥備
|
| | | | (4,205) | | | | | | (363) | | | | | | — | | | | | | | | | | | | (4,568) | | | | | | (4,205) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (4,205) | | | | | | (4,568) | | | | | | (879) | | |
其他收入和支出,淨額
|
| | | | (840) | | | | | | 30 | | | | | | — | | | | | | | | | | | | (810) | | | | | | (840) | | | | | | (489) | | | | | | (2,330) | | | | | | — | | | | | | | | | | | | (3,659) | | | | | | (3,629) | | | | | | (698) | | |
營業利潤(虧損)
|
| | | | (22,107) | | | | | | (9,904) | | | | | | (17,553) | | | | | | | | | | | | (49,564) | | | | | | (22,107) | | | | | | (9,980) | | | | | | 16,862 | | | | | | (42,537) | | | | | | | | | | | | (57,762) | | | | | | (85,219) | | | | | | (16,399) | | |
財務成本
|
| | | | (26,580) | | | | | | (636) | | | | | | (1,997) | | | | | | 4(e) | | | | | | (29,213) | | | | | | (26,580) | | | | | | (1,418) | | | | | | (96) | | | | | | — | | | | | | | | | | | | (28,094) | | | | | | (30,727) | | | | | | (5,913) | | |
財務收入
|
| | | | 19,217 | | | | | | 104 | | | | | | — | | | | | | | | | | | | 19,321 | | | | | | 19,217 | | | | | | 239 | | | | | | 87 | | | | | | — | | | | | | | | | | | | 19,543 | | | | | | 19,647 | | | | | | 3,781 | | |
淨財務成本
|
| | | | (7,363) | | | | | | (532) | | | | | | (1,997) | | | | | | | | | | | | (9,892) | | | | | | (7,363) | | | | | | (1,179) | | | | |
|
(9)
|
| | | | | — | | | | | | | | | | | | (8,551) | | | | | | (11,080) | | | | | | (2,132) | | |
所得税和社會繳費前虧損
|
| | | | (29,470) | | | | | | (10,436) | | | | | | (19,550) | | | | | | | | | | | | (59,456) | | | | | | (29,470) | | | | | | (11,159) | | | | | | 16,853 | | | | | | (42,537) | | | | | | | | | | | | (66,313) | | | | | | (96,299) | | | | | | (18,531) | | |
當期所得税和社會繳費
|
| | | | (441) | | | | | | (40) | | | | | | — | | | | | | | | | | | | (481) | | | | | | (441) | | | | | | (301) | | | | | | (3,249) | | | | | | — | | | | | | | | | | | | (3,991) | | | | | | (4,031) | | | | | | (776) | | |
遞延所得税和社會
貢獻 |
| | | | 8,480 | | | | | | — | | | | | | 5,829 | | | | | | 4(c) | | | | | | 14,309 | | | | | | 8,480 | | | | | | — | | | | | | — | | | | | | 14,463 | | | | | | 4(c) | | | | | | 22,942 | | | | | | 28,771 | | | | | | 5,537 | | |
本年度利潤(虧損)
|
| | | | (21,431) | | | | | | (10,475) | | | | | | (13,721) | | | | | | | | | | | | (45,627) | | | | | | (21,431) | | | | | | (11,460) | | | | | | 13,604 | | | | | | (28,074) | | | | | | | | | | | | (47,362) | | | | | | (71,557) | | | | | | (13,770) | | |
每股收益(虧損)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | (0.0047) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4(f) | | | | | | | | | | | | (0.0145) | | | | | | (0.0029) | | |
稀釋
|
| | | | (0.0047) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4(f) | | | | | | | | | | | | (0.0145) | | | | | | (0.0029) | | |
過去加權平均股份
計算每股收益 |
| | | | 4,601,501 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4(f) | | | | | | | | | | | | 4,780,385 | | | | | | 4,780,385 | | |
| | |
歷史上的錫雷納
2020年1月1日至7月23日 |
| |||||||||
| | |
(千美元)
|
| |
(以千雷亞爾為單位)
|
| ||||||
收入
|
| | | | 1,693 | | | | | | 8,413 | | |
服務成本
|
| | | | (450) | | | | | | (2,236) | | |
毛利
|
| | | | 1,243 | | | | | | 6,177 | | |
銷售和營銷費用
|
| | | | (3,055) | | | | | | (15,182) | | |
管理費
|
| | | | (114) | | | | | | (567) | | |
應收貿易賬款減值損失
|
| | | | (73) | | | | | | (363) | | |
其他收入和支出,淨額
|
| | | | 6 | | | | | | 30 | | |
營業利潤
|
| | |
|
(1,993)
|
| | | | | (9,904) | | |
財務成本
|
| | | | (128) | | | | | | (636) | | |
財務收入
|
| | | | 21 | | | | |
|
104
|
| |
淨財務成本
|
| | |
|
(107)
|
| | | | | (532) | | |
所得税和社會貢獻前利潤(虧損)
|
| | | | (2,100) | | | | | | (10,436) | | |
當期所得税和社會繳費
|
| | | | 8 | | | | |
|
(40)
|
| |
本年度利潤(虧損)
|
| | | | (2,108) | | | | | | (10,475) | | |
| | |
D1
|
| |
Sirena
|
| ||||||
| | |
(以千雷亞爾為單位)
|
| |||||||||
現金貢獻(1)
|
| | | | 40,000 | | | | | | — | | |
現金支付(1)
|
| | | | 250,348 | | | | | | 59,006 | | |
普通股(2)
|
| | | | 83,384 | | | | | | 4,510(4) | | |
或有對價(賺取2022年)(3)
|
| | | | 45,190 | | | | | | — | | |
或有對價(賺取2023年)(3)
|
| | | | 174,081 | | | | | | — | | |
額外付款
|
| | | | — | | | | | | 64,280 | | |
對價轉移和預期轉移
|
| | | | 593,003 | | | | | | 127,796 | | |
毛利-多重預估
|
| |
7倍毛利
利潤 |
| |
11.24 x
毛收入 利潤 |
| |
本屆交易會
價值估算 (13倍毛利 利潤-100%) |
| |
>13倍毛利(1)
|
| ||||||||||||||||||
D1收購
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
盈利-2022
|
| | | | 11,153 | | | | | | 27,887 | | | | | | 45,190 | | | | | | 56,039 | | | | | | 56,874 | | |
盈利-2023
|
| | | | 43,707 | | | | | | 118,515 | | | | | | 174,081 | | | | | | 209,868 | | | | | | 241,480 | | |
或有對價總額
|
| | | | 54,860 | | | | | | 146,402 | | | | | | 219,271 | | | | | | 265,908 | | | | | | 298,354 | | |
| | |
D1
|
| |
Sirena
|
| ||||||
| | |
(以千雷亞爾為單位)
|
| |||||||||
預計轉移對價和轉移全部對價
(附註3.1) |
| | |
|
593,003
|
| | | |
|
127,796
|
| |
已購入或待購入資產的公允價值和承擔或將要承擔的負債
假設 |
| | | | 953 | | | | | | 1,519 | | |
無形資產公允價值: | | | | | | | | | | | | | |
數字平臺
|
| | | | 96,626 | | | | | | 54,521 | | |
客户組合
|
| | | | 1,575 | | | | | | 1,975 | | |
遞延納税義務
|
| | | | (33,388) | | | | | | (14,835) | | |
合計
|
| | |
|
64,813
|
| | | |
|
43,180
|
| |
商譽 | | | | | 527,237 | | | | | | 84,616 | | |
| | | | | | | | |
估計公允價值
|
| | | | | | | |
預計預計值
攤銷費用 (直線法) |
| |
分配
形式 攤銷 費用 在專業團隊中 表格 語句 收入的 行項目 |
| ||||||||||||||||||||||||||||||
| | |
大自然
|
| |
估值
方法論 |
| |
D1
|
| |
Sirena
|
| |
合計
Zenvia的 已收購 無形資產 資產 |
| |
預計
使用壽命 年 |
| |
D1(1)
|
| |
Sirena(2)
|
| |
合計
Zenvia的 攤銷 已收購的 個 個 無形資產 資產 |
| ||||||||||||||||||||||||
| | | | | |
(以千雷亞爾為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||
數字平臺
|
| |
代表公允價值
數字平臺的 |
| |
mpem - 多週期
超額收益法 |
| | | | 96,626 | | | | | | 54,521 | | | | | | 155,954 | | | | | | 5 | | | | | | 19,325 | | | | | | 6,179 | | | | | | 25,504 | | | |
服務成本
|
|
客户組合
|
| | | | |
mpem - 多週期
超額收益法 |
| | | | 1,575 | | | | | | 1,975 | | | | | | 2,978 | | | | | | 10 | | | | | | 158 | | | | | | 112 | | | | | | 269 | | | |
管理
費用 |
|
合計 | | | | | | | | | | | 98,201 | | | | | | 56,496 | | | | | | 161,779 | | | | | | | | | | | | 19,483 | | | | | | 6,291 | | | | | | 25,774 | | | | | |
| | | |
D1收購
|
| |
收購Sirena
|
| ||||||
| | | |
數字平臺
|
| |
客户組合
|
| |
數字平臺
|
| |
客户組合
|
|
| 收入 | | | 考慮所提供的全部服務的收入。收入預測是基於業務計劃、收入增長率和估計的自然減員。在參考日期,該公司的收入為5420萬美元。 | | | 考慮所提供的全部服務的收入。收入預測是基於業務計劃、收入增長率和估計的自然減員。在參考日期,該公司的收入為5420萬美元。 | | | 考慮所提供的全部服務的收入。收入預測是基於業務計劃、收入增長率和估計的自然減員。在參考日期,該公司的收入為360萬雷亞爾(6個月期間)。 | | | 考慮所提供的全部服務的收入。收入預測是基於業務計劃、收入增長率和估計的自然減員。在參考日期,該公司的收入為360萬雷亞爾(6個月期間)。 | |
| 流失率 - 流失率 | | | 預計流失率為19.13% | | | 預計流失率為10% | | | 預計流失率為19.03% | | | 預計流失率為10% | |
| 使用壽命 | | | 無形資產的使用年限為5年。 | | | 無形資產的使用年限為10年。 | | | 無形資產的使用年限為5年。 | | | 無形資產的使用年限為10年。 | |
| 繳款資產費用 | | | 考慮的CAC包括營運資金(7.79%/年)、固定資產(7.79%/年)、勞動力(15.07%/年)和客户組合(16.07%/年)。 | | | 考慮的CAC包括營運資金(16.07%/年)、固定資產(7.79%/年)和勞動力(15.07%/年)。 | | | 考慮的CAC包括營運資金(10.97%/年)、固定資產(10.97%/年)、勞動力(15.07%/年)和客户組合(17.42%/年)。 | | | 考慮的CAC包括營運資金(10.97%/年)、固定資產(10.97%/年)和勞動力(17.42%/年)。 | |
| 攤銷税金(TAB) | | | TAB是根據目標的預計有效税率34%和相當於資產剩餘使用壽命的攤銷期限計算的。 | | | TAB是根據目標的預計有效税率34%和相當於資產剩餘使用壽命的攤銷期限計算的。 | | | TAB是根據目標的預計有效税率34%和相當於資產剩餘使用壽命的攤銷期限計算的。 | | | TAB是根據目標的預計有效税率34%和相當於資產剩餘使用壽命的攤銷期限計算的。 | |
| 折扣率 | | | 貼現率相當於公司的WACC加利差,税後税率為16.07%。 | | | 貼現率相當於公司的WACC加利差,税後税率為16.07%。 | | | 貼現率相當於公司的WACC加利差,税後税率為18.42%。 | | | 貼現率相當於公司的WACC加利差,税後税率為18.42%。 | |
| | |
歷史
巴西澤維亞 |
| |
巴西澤維亞
組合 形式(1) |
| ||||||
| | |
(單位為千雷亞爾$,不包括股票數量)
|
| |||||||||
公司所有者應佔淨虧損
|
| | | | (21,431) | | | | | | (71,557) | | |
已發行普通股加權平均
|
| | | | 4,601,501 | | | | | | 4,780,385 | | |
基本預計每股虧損 - R$
|
| | | | (0.0047) | | | | | | (0.0145) | | |
稀釋後預計每股虧損 - $
|
| | | | (0.0047) | | | | | | (0.0145) | | |
|
(以千雷亞爾為單位)
|
| ||||||
|
D1股份支付
|
| | | | 23,054 | | |
|
基於Sirena份額的付款(1)
|
| | | | 6,123 | | |
|
交易成本
|
| | | | 180 | | |
|
不同的所得税和社會貢獻(2)
|
| | | | (7,900) | | |
|
重要項目合計
|
| | | | 21,456 | | |
| | |
歷史
巴西澤維亞 |
| |
歷史
Sirena |
| |
交易
會計 調整 |
| |
小計
巴西澤維亞 形式/ 錫雷娜 |
| |
歷史
巴西澤維亞 |
| |
歷史
D1 |
| |
歷史
Smarkio |
| |
交易
會計 調整 |
| |
小計
巴西澤維亞 形式/ D1及 斯馬基奧 |
| |
合計
巴西澤維亞 組合 形式 |
| ||||||||||||||||||||||||||||||||||||
| | |
(在
中
數千 個(共R$) |
| |
(在
中
數千 $的 ) |
| |
(以千雷亞爾為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
工資和費用
|
| | | | 78,103 | | | | | | 833 | | | | | | 4,142 | | | | | | 11,262 | | | | | | 93,507 | | | | | | 78,103 | | | | | | 14,227 | | | | | | 2,871 | | | | | | — | | | | | | 95,201 | | | | | | 110,605 | | |
股份支付
|
| | | | — | | | | | | 1,232 | | | | | | 6,123 | | | | | | — | | | | | | 6,123 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,054 | | | | | | 23,054 | | | | | | 29,177 | | |
商務服務提供商(BSP):
|
| | | | 305,561 | | | | | | 389 | | | | | | 1,934 | | | | | | — | | | | | | 307,495 | | | | | | 305,561 | | | | | | 10,713 | | | | | | 2,208 | | | | | | — | | | | | | 318,482 | | | | | | 320,416 | | |
折舊
|
| | | | 27,287(2)(3) | | | | | | 9 | | | | | | 45 | | | | | | 6,291 | | | | | | 33,623 | | | | | | 27,287(2)(3) | | | | | | 2,569 | | | | | | — | | | | | | 19,483 | | | | | | 49,339 | | | | | | 55,675 | | |
專業費
|
| | | | 17,319 | | | | | | 680 | | | | | | 3,378 | | | | | | — | | | | | | 20,697 | | | | | | 17,319 | | | | | | 7,086 | | | | | | 4,248 | | | | | | — | | | | | | 28,653 | | | | | | 32,031 | | |
租賃
|
| | | | 2,005 | | | | | | 20 | | | | | | 99 | | | | | | — | | | | | | 2,104 | | | | | | 2,005 | | | | | | 456 | | | | | | — | | | | | | — | | | | | | 2,461 | | | | | | 2,560 | | |
通信 | | | | | 4,557 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,557 | | | | | | 4,557 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,557 | | | | | | 4,557 | | |
差旅費
|
| | | | 886 | | | | | | 22 | | | | | | 112 | | | | | | — | | | | | | 998 | | | | | | 886 | | | | | | — | | | | | | — | | | | | | — | | | | | | 886 | | | | | | 998 | | |
應收貿易賬款減值
|
| | | | 4,205 | | | | | | 73 | | | | | | 362 | | | | | | — | | | | | | 4,567 | | | | | | 4,205 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,205 | | | | | | 4,567 | | |
營銷費用
|
| | | | 3,540 | | | | | | 34 | | | | | | 167 | | | | | | — | | | | | | 3,707 | | | | | | 3,540 | | | | | | — | | | | | | 1,680 | | | | | | — | | | | | | 5,220 | | | | | | 5,387 | | |
其他
|
| | | | 7,505(1) | | | | | | 393 | | | | | | 1,957 | | | | | | — | | | | | | 9,462 | | | | | | 7,505(1) | | | | | | 1,450 | | | | | | (34) | | | | | | — | | | | | | 8,921 | | | | | | 10,878 | | |
總費用
|
| | |
|
450,968
|
| | | |
|
3,686
|
| | | |
|
18,317
|
| | | |
|
17,553
|
| | | |
|
486,838
|
| | | |
|
450,968
|
| | | |
|
36,501
|
| | | |
|
10,973
|
| | | |
|
42,537
|
| | | |
|
540,979
|
| | | |
|
576,851
|
| |
| | |
截至2020年12月31日的年度
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
歷史
Zenvia巴西(1) |
| |
歷史
Sirena(2) |
| |
交易
會計 調整 |
| |
小計
巴西澤維亞 形式/ 錫雷娜 |
| |
歷史
Zenvia巴西(1) |
| |
歷史
D1(3) |
| |
歷史
Smarkio(4) |
| |
交易
會計 調整(5) |
| |
小計
巴西澤維亞 形式/ D1及 斯馬基奧 |
| |
合計
巴西澤維亞 組合 形式(6) |
| | | ||||||||||||||||||||||||||||||||||
| | |
(以千雷亞爾為單位)
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
毛利
|
| | |
|
103,831
|
| | | |
|
6,177
|
| | | |
|
(6,179)(10)
|
| | | |
|
103,829
|
| | | |
|
103,831
|
| | | |
|
12,918
|
| | | |
|
22,756
|
| | | | | (19,325)(10) | | | | |
|
120,180
|
| | | |
|
120,178
|
| | | | ||||
(+)無形資產攤銷
從業務中收購的資產 組合 |
| | | | 7,042 | | | | | | — | | | | | | 6,179(10) | | | | | | 13,221 | | | | | | 7,042 | | | | | | 732 | | | | | | — | | | | | | 19,325(10) | | | | | | 27,099 | | | | | | 33,278 | | | | | ||||
非GAAP預計總金額
利潤(7) |
| | |
|
110,873
|
| | | |
|
6,177
|
| | | |
|
—
|
| | | |
|
117,050
|
| | | |
|
110,873
|
| | | |
|
13,650
|
| | | |
|
22,756
|
| | | | | — | | | | |
|
147,279
|
| | | |
|
153,456
|
| | | | ||||
收入
|
| | | | 429,701 | | | | | | 8,413 | | | | | | | | | | | | 438,114 | | | | | | 429,701 | | | | | | 26,521 | | | | | | 27,835 | | | | | | — | | | | | | 484,057 | | | | | | 492,470 | | | | | ||||
預計毛利率(8)
|
| | | | 24.2% | | | | | | 73.4% | | | | | | | | | | | | 23.7% | | | | | | 24.2% | | | | | | 48.7% | | | | | | 81.8% | | | | |
|
—
|
| | | | | 24.8% | | | | | | 24.4% | | | | | ||||
非GAAP預計總金額
邊際(9) |
| | |
|
25.8%
|
| | | |
|
73.4%
|
| | | |
|
—
|
| | | |
|
26.7%
|
| | | |
|
25.8%
|
| | | |
|
51.5%
|
| | | |
|
81.8%
|
| | | | | — | | | | |
|
30.4%
|
| | | |
|
31.2%
|
| | | |
| | |
截至2020年12月31日的年度
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
歷史
Zenvia巴西(1) |
| |
歷史
Sirena(2) |
| |
交易
核算 調整 |
| |
小計
巴西澤維亞 形式/ 錫雷娜 |
| |
歷史
Zenvia巴西(1) |
| |
歷史
D1(3) |
| |
歷史
Smarkio(4) |
| |
交易
會計 調整(5) |
| |
小計
Zenvia 巴西專業版 表單/D1 和 Smarkio |
| |
合計
巴西澤維亞 組合 形式(6) |
| ||||||||||||||||||||||||||||||
| | |
(以千雷亞爾為單位)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
利潤/(虧損) | | | | | (21,431) | | | | | | (10,475) | | | | | | (13,721) | | | | | | (45,627) | | | | | | (21,431) | | | | | | (11,460) | | | | | | 13,604 | | | | | | (28,074)(10) | | | | |
|
(47,362)
|
| | | | | (71,557) | | |
(+)所得税和社會繳費(當期和遞延)
|
| | | | (8,039) | | | | | | 40 | | | | | | (5,829) | | | | | | (13,828) | | | | | | (8,039) | | | | | | 301 | | | | | | 3,249 | | | | | | (14,463)(11) | | | | | | (18,951) | | | | | | (24,741) | | |
(+)淨財務成本
|
| | | | 7,363 | | | | | | 532 | | | | | | 1,997(12) | | | | | | 9,892 | | | | | | 7,363 | | | | | | 1,179 | | | | | | 9 | | | | | | | | | | | | 8,551 | | | | | | 11,080 | | |
營業利潤/(虧損)
|
| | | | (22,107) | | | | | | (9,904) | | | | | | (17,553) | | | | | | (49,564) | | | | | | (22,107) | | | | | | (9,980) | | | | | | 16,862 | | | | | | (42,537) | | | | | | (57,762) | | | | | | (85,220) | | |
(+)無形資產攤銷
從企業合併中獲得 |
| | | | 15,510 | | | | | | — | | | | | | 6,291 | | | | | | 21,801 | | | | | | 15,510 | | | | | | 732 | | | | | | — | | | | | | 19,483(13) | | | | | | 35,725 | | | | | | 42,016 | | |
(-)薪酬費用
與 協商 業務組合 交易(7) |
| | | | 16,715 | | | | | | — | | | | | | 11,262(14) | | | | | | 27,977 | | | | | | 16,715 | | | | | | — | | | | | | — | | | | | | | | | | | | 16,715 | | | | | | 27,977 | | |
(+)股份支付
|
| | | | | | | | | | 6,123(16) | | | | | | | | | | | | 6,123 | | | | | | | | | | | | | | | | | | | | | | | | 23,054(15) | | | | | | 23,054 | | | | | | 29,177 | | |
(+)分支機構關閉相關費用(8)
|
| | | | 2,858 | | | | | | — | | | | | | | | | | | | 2,858 | | | | | | 2,858 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,858 | | | | | | 2,858 | | |
非公認會計準則預計營業損益(9)
|
| | | | 12,976 | | | | | | (3,781) | | | | | | — | | | | | | 9,195 | | | | | | 12,976 | | | | | | (9,248) | | | | | | 16,862 | | | | |
|
—
|
| | | | | 20,590 | | | | | | 16,808 | | |
| | |
截至2020年12月31日的年度
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
歷史
Zenvia巴西(1) |
| |
歷史
Sirena(2) |
| |
交易
核算 調整 |
| |
小計
巴西澤維亞 形式/ 錫雷娜 |
| |
歷史
Zenvia巴西(1) |
| |
歷史
D1(3) |
| |
歷史
Smarkio(4) |
| |
交易
會計 調整(5) |
| |
小計
Zenvia 巴西專業版 表單/D1 和 Smarkio |
| |
合計
巴西澤維亞 組合 形式(6) |
| ||||||||||||||||||||||||||||||
| | |
(以千雷亞爾為單位)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
利潤/(虧損) | | | | | (21,431) | | | | | | (10,475) | | | | | | (13,721) | | | | | | (45,627) | | | | | | (21,431) | | | | | | (11,460) | | | | | | 13,604 | | | | | | (28,074)(11) | | | | | | (47,362) | | | | | | (71,557) | | |
(+)所得税和社會繳費(當期和遞延)
|
| | | | (8,039) | | | | | | 40 | | | | | | (5,829) | | | | | | (13,828) | | | | | | (8,039) | | | | | | 301 | | | | | | 3,249 | | | | | | (14,462)(12) | | | | | | (18,951) | | | | | | (24,741) | | |
(+)淨財務成本
|
| | | | 7,363 | | | | | | 532 | | | | | | 1,997(13) | | | | | | 9,892 | | | | | | 7,363 | | | | | | 1,179 | | | | | | 9 | | | | | | — | | | | | | 8,551 | | | | | | 11,080 | | |
(+)折舊攤銷
|
| | | | 27,287 | | | | | | 45 | | | | | | 6,291 | | | | | | 33,623 | | | | | | 27,287 | | | | | | 2,568 | | | | | | 143 | | | | | | 19,483(14) | | | | | | 49,481 | | | | | | 55,817 | | |
形式EBITDA(7)
|
| | | | 5,180 | | | | | | (9,859) | | | | | | (11,262) | | | | | | (15,940) | | | | | | 5,180 | | | | | | (7,412) | | | | | | 17,005 | | | | | | (23,053) | | | | | | (8,280) | | | | | | (29,402) | | |
(+)薪酬費用
與 協商 業務組合 交易(8) |
| | | | 16,715 | | | | | | — | | | | | | 11,262(15) | | | | | | 27,977 | | | | | | 16,715 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,715 | | | | | | 27,977 | | |
(+)股份支付
|
| | | | | | | | | | 6,123(17) | | | | | | | | | | | | 6,123 | | | | | | | | | | | | | | | | | | | | | | | | 23,053(16) | | | | | | 23,053 | | | | | | 29,177 | | |
(+)分支機構關閉相關費用(9)
|
| | | | 2,858 | | | | | | — | | | | | | | | | | | | 2,858 | | | | | | 2,858 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,858 | | | | | | 2,858 | | |
形式調整後EBITDA(10)
|
| | | | 24,753 | | | | | | (3,736) | | | | | | — | | | | | | 21,018 | | | | | | 24,753 | | | | | | (7,412) | | | | | | 17,005 | | | | | | — | | | | | | 34,346 | | | | | | 30,610 | | |
| | |
截至12月31日及截至12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
實際GDP增長(收縮)(1)
|
| | | | (4.1)% | | | | | | 1.1% | | | | | | 1.1% | | |
通貨膨脹(IGP-M)(2)
|
| | | | 23.1% | | | | | | 7.3% | | | | | | 7.5% | | |
通貨膨脹(IPCA)(3)
|
| | | | 4.5% | | | | | | 4.3% | | | | | | 3.8% | | |
CDI(4) | | | | | 2.8% | | | | | | 5.9% | | | | | | 6.4% | | |
TJLP(5) | | | | | 4.6% | | | | | | 6.2% | | | | | | 6.7% | | |
Selic費率
|
| | | | 2.0% | | | | | | 4.5% | | | | | | 6.5% | | |
雷亞爾兑美元升值(貶值)
|
| | | | (28.9)% | | | | | | (4.0)% | | | | | | (15.0)% | | |
期末匯率(1美元兑雷亞爾)(6)
|
| | | | 5.1967 | | | | | | 4.031 | | | | | | 3.875 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
變體
|
| |||||||||
| | |
(單位:R$)
|
| |
(單位:R$)
|
| |
(%)
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
收入
|
| | | | 429,701 | | | | | | 354,035 | | | | | | 21.4% | | |
服務成本
|
| | | | (325,870) | | | | | | (260,786) | | | | | | 25.0% | | |
毛利
|
| | | | 103,831 | | | | | | 93,249 | | | | | | 11.3% | | |
銷售和營銷費用
|
| | | | (33,589) | | | | | | (26,018) | | | | | | 29.1% | | |
管理費
|
| | | | (71,667) | | | | | | (40,868) | | | | | | 75.4% | | |
研發費用
|
| | | | (15,637) | | | | | | (9,832) | | | | | | 59.0% | | |
便宜貨收益
|
| | | | — | | | | | | 2,479 | | | | | | (100.0)% | | |
信貸損失撥備
|
| | | | (4,205) | | | | | | (3,733) | | | | | | 12.6% | | |
其他收入和支出,淨額
|
| | | | (840) | | | | | | 4,473 | | | | | | (118.8)% | | |
營業利潤
|
| | | | (22,107) | | | | | | 19,750 | | | | | | (211.9)% | | |
財務成本
|
| | | | (26,580) | | | | | | (6,811) | | | | | | 290.3% | | |
財務收入
|
| | | | 19,217 | | | | | | 4,239 | | | | | | 353.3% | | |
淨財務成本
|
| | | | (7,363) | | | | | | (2,572) | | | | | | 186.3% | | |
所得税和社會貢獻前利潤(虧損)
|
| | | | (29,470) | | | | | | 17,178 | | | | | | (271.6)% | | |
遞延所得税和社會貢獻
|
| | | | 8,480 | | | | | | (3,186) | | | | | | (366.2)% | | |
當期所得税和社會繳費
|
| | | | (441) | | | | | | (148) | | | | | | 198.0% | | |
本年度利潤(虧損)
|
| | | | (21,431) | | | | | | 13,844 | | | | | | (254.8)% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2018(1)
|
| |
變體
|
| |||||||||
| | |
(單位:R$)
|
| |
(單位:R$)
|
| |
(%)
|
| |||||||||
| | |
(千)
|
| |||||||||||||||
收入
|
| | | | 354,035 | | | | | | 276,380 | | | | | | 28.1% | | |
服務成本
|
| | | | (260,786) | | | | | | (186,084) | | | | | | 40.1% | | |
毛利
|
| | | | 93,249 | | | | | | 90,296 | | | | | | 3.3% | | |
銷售和營銷費用
|
| | | | (26,018) | | | | | | (18,241) | | | | | | 42.6% | | |
管理費
|
| | | | (40,868) | | | | | | (35,683) | | | | | | 14.5% | | |
研發費用
|
| | | | (9,832) | | | | | | (3,931) | | | | | | 150.1% | | |
便宜貨收益
|
| | | | 2,479 | | | | | | — | | | | | | 新墨西哥州 | | |
信用損失撥備
|
| | | | (3,733) | | | | | | (2,287) | | | | | | 63.2% | | |
其他收入和支出,淨額
|
| | | | 4,473 | | | | | | 96 | | | | | | 新墨西哥州 | | |
營業利潤
|
| | | | 19,750 | | | | | | 30,250 | | | | | | (34.7)% | | |
財務成本
|
| | | | (6,811) | | | | | | (7,352) | | | | | | (7.4)% | | |
財務收入
|
| | | | 4,239 | | | | | | 3,446 | | | | | | 23.0% | | |
淨財務成本
|
| | | | (2,572) | | | | | | (3,906) | | | | | | (34.2)% | | |
所得税和社會貢獻前利潤
|
| | | | 17,178 | | | | | | 26,344 | | | | | | (34.8)% | | |
遞延所得税和社會貢獻
|
| | | | (3,186) | | | | | | (3,457) | | | | | | (7.8)% | | |
當期所得税和社會貢獻
|
| | | | (148) | | | | | | (3,022) | | | | | | (95.1)% | | |
本年度利潤
|
| | | | 13,844 | | | | | | 19,865 | | | | | | (30.3)% | | |
無法觀察到的重要輸入
|
| |
重大不可觀測輸入與
現金流現值計量 |
|
•
年度預測收入增長率;
•
可變投入成本增長率預測;
•
風險調整貼現率。
|
| |
符合以下條件的現金流現值可能增加(減少):
•
營收年增長率較高(較低);
•
成本增長率較低(較高);或
•
風險調整後的貼現率較低(較高)。
|
|
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
加權平均年收入增長
|
| | | | 36.38% | | | | | | 16.48% | | | | | | 20.74% | | |
變動成本加權年均增長
|
| | | | 26.93% | | | | | | 18.74% | | | | | | 20.08% | | |
加權平均資本成本(WACC)
|
| | | | 16.40% | | | | | | 15.90% | | | | | | 19.00% | | |
終端價值增長
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
加權平均年收入增長
|
| | | | 30.62% | | | | | | 9.40% | | | | | | 17.22% | | |
變動成本加權年均增長
|
| | | | 21.12% | | | | | | 11.52% | | | | | | 16.58% | | |
| | |
截至2013年12月31日的年度
|
| | ||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(以千雷亞爾為單位)
|
| |||||||||||||||
經營活動淨現金
|
| | | | 46,143 | | | | | | 26,451 | | | | | | 39,553 | | |
投資活動使用的淨現金
|
| | | | (61,591) | | | | | | (9,927) | | | | | | (10,921) | | |
融資活動產生(用於)的淨現金
|
| | | | 62,052 | | | | | | (54,858) | | | | | | (6,616) | | |
現金及現金等價物淨(減)增
|
| | | | 47,637 | | | | | | (38,334) | | | | | | 22,016 | | |
| | | | | |
截至12月31日
|
| |||||||||
| | |
利息
|
| |
2020
|
| |
2019
|
| ||||||
| | | | | |
(以千雷亞爾為單位)
|
| |||||||||
營運資金
|
| |
100%CDI+2.40%至5.46%,TJLP+2.98%或24%
|
| | | | 97,396 | | | | | | 60,985 | | |
BNDES Prosoft(1)
|
| |
TJLP+2.96%
|
| | | | 1,579 | | | | | | 2,338 | | |
租約
|
| |
100%CDI+2.00%至3.86%或7.25%
|
| | | | — | | | | | | 23 | | |
合計 | | | | | | | | 98,975 | | | | | | 63,346 | | |
當前
|
| | | | | | | 56,197 | | | | | | 17,696 | | |
非電流
|
| | | | | | | 42,778 | | | | | | 45,650 | | |
| | |
合計
|
| |
少於
1年 |
| |
1-5年
|
| |
超過
5年 |
| ||||||||||||
| | |
(以千雷亞爾為單位)
|
| |||||||||||||||||||||
租賃負債
|
| | | | 2,758 | | | | | | 1,109 | | | | | | 1,649 | | | | | | — | | |
貿易應付款
|
| | | | 100,237 | | | | | | 100,036 | | | | | | 201 | | | | | | — | | |
合計
|
| | |
|
102,995
|
| | | |
|
101,145
|
| | | |
|
1,850
|
| | | | | — | | |
| | |
截至
的餘額
12月31日, 2020 |
| |
風險
|
| |
場景I
(可能) |
| |
場景II
|
| |
場景III
|
| ||||||||||||
| | |
(以千雷亞爾為單位)
|
| | | | |
(單位為千雷亞爾$,不包括百分比)
|
| ||||||||||||||||||
財務投資
|
| | | | 49,107 | | | |
CDI減少
|
| | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
財務收入
|
| | | | | | | | | | | | | 1,350 | | | | | | 1,013 | | | | | | 675 | | |
BNDES融資
|
| | | | 15,653 | | | |
增加TJLP
|
| | | | 769 | | | | | | 961 | | | | | | 1,153 | | |
費率可能會有所變化
|
| | | | | | | | | | | | | 4.91% | | | | | | 6.14% | | | | | | 7.37% | | |
融資
|
| | | | 83,322 | | | |
CDI增加
|
| | | | 2,291 | | | | | | 2,864 | | | | | | 3,437 | | |
費率可能會有所變化
|
| | | | | | | | | | | | | 2.75% | | | | | | 3.44% | | | | | | 4.13% | | |
活動
|
| |
員工數量為
2020年12月31日 |
| |
佔總數的%
|
| ||||||
技術
|
| | | | 144 | | | | | | 30.64% | | |
銷售/客户體驗
|
| | | | 180 | | | | | | 38.30% | | |
產品/營銷
|
| | | | 61 | | | | | | 12.98% | | |
金融/法律
|
| | | | 68 | | | | | | 14.47% | | |
人力資源
|
| | | | 17 | | | | | | 3.62% | | |
合計 | | | | | 470 | | | | | | 100.0% | | |
名稱
|
| |
年齡
|
| |
職位
|
|
豪爾赫·斯特芬斯
|
| | 55 | | | 董事長 | |
Cassio Bobsin
|
| | 40 | | | 董事會成員 | |
卡洛斯·恩裏克·特斯托里尼
|
| | 58 | | | 董事會成員 | |
愛德華多·阿斯佩西*
|
| | 61 | | | 獨立董事會成員 | |
費爾南多·豪爾赫·沃斯尼亞克·斯特勒
|
| | 43 | | | 董事提名人 | |
名稱
|
| |
年齡
|
| |
職位
|
|
Cassio Bobsin
|
| | 40 | | | 首席執行官 | |
雷納託·弗里德里希
|
| | 62 | | | 首席財務官 | |
莉蓮·利馬
|
| | 52 | | | 首席技術官 | |
穆裏洛·科斯塔
|
| | 49 | | | 首席銷售官 | |
加布裏埃拉·費雷拉·瓦加斯
|
| | 34 | | | 首席運營官 | |
拉斐爾·戈多伊
|
| | 38 | | | 首席營銷官 | |
羅熱裏奧·達·科斯塔·佩雷斯
|
| | 43 | | | 首席體驗官 | |
| | |
實益擁有的普通股
在提供之前 |
| |
合計
投票 電源 之前的 優惠(1) |
| |
常見
個共享 將成為 在 中銷售 提供服務 |
| |
普通股受益
在沒有 的情況下提供後擁有 行使承銷商選擇權 |
| |
合計
投票 電源 之後的 提供服務 沒有 練習 承銷商‘ 選項(1) |
| |
其他
常見 個共享 將成為 在 中銷售 提供服務 已滿 練習 承銷商‘ 選項 |
| |
普通股受益
提供完整服務後擁有 行使承銷商選擇權 |
| |
合計
投票 電源 之後的 提供服務 已滿 練習 承銷商‘ 選項(1) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| |
A類
|
| |
B類
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
%
|
| |
個共享
|
| |
%
|
| |
個共享
|
| |
%
|
| |
%
|
| ||||||||||||||||||||||||
上市前股東
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cassio Bobsin(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oria Zenvia共同投資
控股,LP(3) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oria Zenvia共同投資
控股II,LP(3) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oria Tech Zenvia聯合投資-Fundo de Invstiento em Participaçáes Multiestratégia(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oria Tech I Inovação Fundo
進行投資 參與者 Multiestratégia(3) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spectra I Fundo de Invstiento em Participaçáes MultiestratéGia Invstiento No External(4)
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| ||||||||||||||||||
Spectra II Fundo de Invstiento em Participaçáes MultiestratéGia Invstiento No External(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
董事和高管(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
合計
|
| | | | | | | 100.00 | | | | | | | | | 100.00 | | | | | | | | | | | | | | | 100.00 | | | | | | | | | 100.00 | | | | | | | | | | | | | | | 100.00 | | | | | | | | | 100.00 | | | | | |
承銷商
|
| |
數量
A類 常見 個共享 |
|
高盛有限責任公司
|
| | | |
摩根士丹利股份有限公司
|
| | | |
Itau BBA美國證券公司
|
| | | |
瑞銀證券有限責任公司
|
| | | |
Banco Bradesco BBI S.A.
|
| | | |
XP Investments US,LLC
|
| | | |
合計 | | | | |
| | |
合計
|
| ||||||
| | |
每個A類
普通股 |
| |
不鍛鍊
|
| |
全面鍛鍊
|
|
| | |
(美元)
|
| ||||||
首次公開募股價格
|
| | | | | | | | | |
承保折扣和佣金由我們支付
|
| | | | | | | | | |
承銷折扣和佣金由出售股東支付
|
| | | | | | | | | |
未扣除費用的收益給我們
|
| | | | | | | | | |
出售股東未計費用的收益
|
| | | | | | | | | |
| | |
金額(美元)
|
| |||
費用: | | | | | | | |
SEC註冊費
|
| | | | | | |
掛牌費
|
| | | | | | |
FINRA申請費
|
| | | | | | |
印刷費和雕刻費
|
| | | | | | |
律師費和開支
|
| | | | | | |
會計費和費用
|
| | | | | | |
雜項成本
|
| | | | | | |
合計
|
| | | | | |
|
Zenvia Mobile Serviços Digitais S.A.截至2020年12月31日和2019年12月31日以及截至2020年12月31日、2019年12月31日和2018年12月31日的經審計合併財務報表
|
| | | | | | |
|
獨立審計師財務報表報告
|
| | | | F-2 | | |
|
合併財務狀況表
|
| | | | F-3 | | |
|
合併損益表和其他全面收益表
|
| | | | F-4 | | |
|
合併權益變動表
|
| | | | F-5 | | |
|
現金流量合併報表
|
| | | | F-6 | | |
|
合併財務報表附註
|
| | | | F-7 | | |
|
羅達蒂汽車公司截至2020年7月23日和2019年12月31日、2020年1月1日至2020年7月23日以及截至2019年12月31日的經審計合併財務報表
|
| | | | | | |
|
獨立審計師財務報表報告
|
| | | | F-45 | | |
|
財務狀況合併報表
|
| | | | F-47 | | |
|
合併損益表和其他全面收益表
|
| | | | F-48 | | |
|
合併權益變動表
|
| | | | F-49 | | |
|
現金流量合併報表
|
| | | | F-50 | | |
|
合併財務報表附註
|
| | | | F-51 | | |
|
One Engine Desenvolvimento e Licenciamento de Sistemas de Informática S.A.截至2020年12月31日和2019年12月31日以及截至2020年12月31日的兩個年度的經審計合併財務報表
|
| | | | | | |
|
獨立審計師財務報表報告
|
| | | | F-72 | | |
|
財務狀況合併報表
|
| | | | F-74 | | |
|
合併損益表和其他全面損失表
|
| | | | F-75 | | |
|
合併權益變動表
|
| | | | F-77 | | |
|
現金流量合併報表
|
| | | | F-78 | | |
|
合併財務報表附註
|
| | | | F-79 | | |
|
Smarkio Tecnologia Ltd.經審計的財務報表。截至2020年11月30日和2019年12月31日,以及截至2020年11月30日和2019年12月31日止的11個月和截至2019年12月31日的年度
|
| | | | | | |
|
獨立審計師財務報表報告
|
| | | | F-111 | | |
|
財務狀況表
|
| | | | F-113 | | |
|
損益表和其他全面收益表
|
| | | | F-114 | | |
|
股權變動報表
|
| | | | F-116 | | |
|
現金流量表
|
| | | | F-117 | | |
|
財務報表附註
|
| | | | F-118 | | |
| | |
備註
|
| |
2020
|
| |
2019
|
| | | | | |||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
現金和現金等價物
|
| | | | 6 | | | | | | 59,979 | | | | | | 12,342 | | | | | | | ||||||||
貿易和其他應收賬款
|
| | | | 7 | | | | | | 86,009 | | | | | | 62,136 | | | | | | | ||||||||
納税資產
|
| | | | 8 | | | | | | 4,897 | | | | | | 2,703 | | | | | | | ||||||||
提前還款
|
| | | | | | | | | | 2,516 | | | | | | 1,158 | | | | | | | ||||||||
其他資產
|
| | | | | | | | | | 1,285 | | | | | | 750 | | | | | | | ||||||||
| | | | | | | | | | | 154,686 | | | | | | 79,089 | | | | | | | ||||||||
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
納税資產
|
| | | | 8 | | | | | | 40 | | | | | | — | | | | | | | | | | | | | | |
提前還款
|
| | | | | | | | | | 1,931 | | | | | | — | | | | | | | ||||||||
銀行存款生息
|
| | | | 6 | | | | | | 2,227 | | | | | | 3,292 | | | | | | | ||||||||
物業、廠房和設備
|
| | | | 9 | | | | | | 12,495 | | | | | | 17,496 | | | | | | | ||||||||
無形資產和商譽
|
| | | | 10 | | | | | | 281,475 | | | | | | 149,106 | | | | | | | ||||||||
| | | | | | | | | | | 298,168 | | | | | | 169,894 | | | | | | | ||||||||
總資產
|
| | | | | | | | | | 452,854 | | | | | | 248,983 | | | | | | | ||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
借款和借款
|
| | | | 11 | | | | | | 56,197 | | | | | | 17,696 | | | | | | | ||||||||
貿易和其他應付款
|
| | | | 13 | | | | | | 100,036 | | | | | | 42,454 | | | | | | | ||||||||
收購負債
|
| | | | 17 | | | | | | 53,520 | | | | | | — | | | | | | | ||||||||
當期納税義務
|
| | | | 14 | | | | | | 8,898 | | | | | | 5,185 | | | | | | | ||||||||
員工福利
|
| | | | 15 | | | | | | 6,678 | | | | | | 6,755 | | | | | | | ||||||||
租賃負債
|
| | | | 12 | | | | | | 1,109 | | | | | | 2,687 | | | | | | | ||||||||
應付股息
|
| | | | | | | | | | — | | | | | | — | | | | | | | ||||||||
分期繳税
|
| | | | | | | | | | — | | | | | | — | | | | | | | ||||||||
非流動負債 | | | | | | | | | | | 226,438 | | | | | | 74,777 | | | | | | | ||||||||
收購負債
|
| | | | 17 | | | | | | 40,228 | | | | | | 5,230 | | | | | | | ||||||||
貿易和其他應付款
|
| | | | 13 | | | | | | 201 | | | | | | — | | | | | | | ||||||||
借款和借款
|
| | | | 11 | | | | | | 42,778 | | | | | | 45,650 | | | | | | | ||||||||
員工福利
|
| | | | 15 | | | | | | 1,151 | | | | | | 1,127 | | | | | | | ||||||||
租賃負債
|
| | | | 12 | | | | | | 1,649 | | | | | | 4,604 | | | | | | | ||||||||
勞動、税務和民事風險撥備
|
| | | | 16 | | | | | | 2,267 | | | | | | 1,489 | | | | | | | ||||||||
遞延納税義務
|
| | | | 23 | | | | | | 22,794 | | | | | | 16,769 | | | | | | | ||||||||
| | | | | | | | | | | 111,068 | | | | | | 74,869 | | | | | | | ||||||||
股東權益
|
| | | | | | | | | | | | | | | | | | | | | | | ||||||||
大寫
|
| | | | 18 | | | | | | 130,292 | | | | | | 93,883 | | | | | | | ||||||||
儲量
|
| | | | 18 | | | | | | 5,454 | | | | | | 5,454 | | | | | | | ||||||||
翻譯保留
|
| | | | | | | | | | 1,033 | | | | | | — | | | | | | | ||||||||
累計虧損
|
| | | | 18 | | | | | | (21,431) | | | | | | — | | | | | | | ||||||||
總股本
|
| | | | | | | | | | 115,348 | | | | | | 99,337 | | | | | | | ||||||||
總權益和負債
|
| | | | | | | | | | 452,854 | | | | | | 248,983 | | | | | | |
| | |
備註
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
收入
|
| | | | 19 | | | | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | |
服務成本
|
| | | | 20 | | | | | | (325,870) | | | | | | (260,786) | | | | | | (186,084) | | |
毛利
|
| | | | | | | | | | 103,831 | | | | | | 93,249 | | | | | | 90,296 | | |
銷售和營銷費用
|
| | | | 20 | | | | | | (33,589) | | | | | | (26,018) | | | | | | (18,241) | | |
一般和行政費用
|
| | | | 20 | | | | | | (71,667) | | | | | | (40,868) | | | | | | (35,683) | | |
研發費用
|
| | | | 20 | | | | | | (15,637) | | | | | | (9,832) | | | | | | (3,931) | | |
信用損失撥備
|
| | | | 20 | | | | | | (4,205) | | | | | | (3,733) | | | | | | (2,287) | | |
便宜貨收益
|
| | | | 1.b | | | | | | — | | | | | | 2,479 | | | | | | — | | |
其他收入和支出,淨額
|
| | | | 22 | | | | | | (840) | | | | | | 4,473 | | | | | | 96 | | |
營業利潤(虧損)
|
| | | | | | | | | | (22,107) | | | | | | 19,750 | | | | | | 30,250 | | |
財務成本
|
| | | | 21 | | | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | |
財務收入
|
| | | | 21 | | | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | |
淨財務成本
|
| | | | | | | | | | (7,363) | | | | | | (2,572) | | | | | | (3,906) | | |
税前利潤(虧損)
|
| | | | | | | | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | |
遞延所得税和社會貢獻
|
| | | | 23 | | | | | | 8,480 | | | | | | (3,186) | | | | | | (3,457) | | |
當期所得税和社會貢獻
|
| | | | 23 | | | | | | (441) | | | | | | (148) | | | | | | (3,022) | | |
本年度利潤(虧損)
|
| | | | | | | | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | | | | |
隨後重新分類為損益的項目
|
| | | | | | | | | | | | | | | | | | | | | | | | |
外幣業務累計折算調整
|
| | | | | | | | | | 1,033 | | | | | | — | | | | | | — | | |
本年度綜合收益(虧損)合計
|
| | | | | | | | | | (20,398) | | | | | | 13,844 | | | | | | 19,865 | | |
每股淨收益(以每股雷亞爾表示)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 24 | | | | | | (4.657) | | | | | | 3.131 | | | | | | 4.493 | | |
稀釋
|
| | | | 24 | | | | | | (4.657) | | | | | | 3.131 | | | | | | 4.493 | | |
| | | | | | | | | | | | | | |
利潤準備金
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
備註
|
| |
大寫
|
| |
合法
預訂 |
| |
投資
預訂 |
| |
保留
收益(虧損) |
| |
翻譯
預訂 |
| |
合計
股東權益 |
| |||||||||||||||||||||
2018年1月1日餘額
|
| | | | | | | | | | 93,883 | | | | | | 2,169 | | | | | | 37,295 | | | | | | — | | | | | | — | | | | | | 133,347 | | |
本年度利潤
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,865 | | | | | | — | | | | | | 19,865 | | |
扣除額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
法律保留
|
| | |
|
18.c
|
| | | | | — | | | | | | 993 | | | | | | — | | | | | | (993) | | | | | | — | | | | | | — | | |
分紅
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (4,718) | | | | | | — | | | | | | (4,718) | | |
投資儲備
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | 14,154 | | | | | | (14,154) | | | | | | — | | | | | | — | | |
2019年12月31日的餘額
|
| | | | | | | | | | 93,883 | | | | | | 3,162 | | | | | | 51,449 | | | | | | — | | | | | | — | | | | | | 148,494 | | |
本年度利潤
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,844 | | | | | | — | | | | | | 13,844 | | |
扣除額 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
法律保留
|
| | |
|
18.c
|
| | | | | — | | | | | | 692 | | | | | | — | | | | | | (692) | | | | | | — | | | | | | — | | |
分紅
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | (51,449) | | | | | | — | | | | | | — | | | | | | (51,449) | | |
最低強制性股息
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (3,288) | | | | | | — | | | | | | (3,288) | | |
額外支付股息
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | — | | | | | | (8,264) | | | | | | — | | | | | | (8,264) | | |
投資儲備
|
| | |
|
18.c
|
| | | | | — | | | | | | — | | | | | | 1,600 | | | | | | (1,600) | | | | | | — | | | | | | — | | |
2019年12月31日的餘額
|
| | | | | | | | | | 93,883 | | | | | | 3,854 | | | | | | 1,600 | | | | | | — | | | | | | — | | | | | | 99,337 | | |
年度虧損
|
| | |
|
18.c
|
| | | | | | | | | | | | | | | | | | | | | | | (21,431) | | | | | | | | | | | | (21,431) | | |
增資
|
| | |
|
18.a
|
| | | | | 36,409 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,409 | | |
外幣業務累計折算調整
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,033 | | | | | | 1,033 | | |
2020年12月31日的餘額
|
| | | | | | | | | | 130,292 | | | | | | 3,854 | | | | | | 1,600 | | | | | | (21,431) | | | | | | 1,033 | | | | | | 115,348 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
經營活動現金流 | | | | | | | | | | | | | | | | | | | |
本年度利潤(虧損)
|
| | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
調整: | | | | | | | | | | | | | | | | | | | |
折舊攤銷
|
| | | | 27,287 | | | | | | 18,796 | | | | | | 14,513 | | |
便宜貨收益
|
| | | | — | | | | | | (2,479) | | | | | | — | | |
增加信貸損失撥備
|
| | | | 4,205 | | | | | | 3,733 | | | | | | 2,698 | | |
勞動、税務和民事風險撥備
|
| | | | 7,622 | | | | | | 6,677 | | | | | | 5,418 | | |
獎金和利潤分享撥備
|
| | | | 650 | | | | | | 4,641 | | | | | | 3,032 | | |
薪酬撥備
|
| | | | 16,715 | | | | | | 5,230 | | | | | | — | | |
借貸利息
|
| | | | 4,826 | | | | | | 3,889 | | | | | | 5,922 | | |
租賃利息
|
| | | | 725 | | | | | | 798 | | | | | | — | | |
借貸匯兑收益
|
| | | | (65) | | | | | | — | | | | | | — | | |
無形資產核銷損失
|
| | | | 50 | | | | | | 170 | | | | | | — | | |
財產、廠房和設備核銷損失
|
| | | | 3,937 | | | | | | 55 | | | | | | 2 | | |
税(收入)費用
|
| | | | (8,039) | | | | | | 3,334 | | | | | | 6,479 | | |
對惡性通貨膨脹的影響
|
| | | | 180 | | | | | | — | | | | | | — | | |
資產負債變動 | | | | | | | | | | | | | | | | | | | |
貿易和其他應收賬款
|
| | | | (26,308) | | | | | | (14,536) | | | | | | (4,824) | | |
提前還款
|
| | | | (3,289) | | | | | | (1,087) | | | | | | 4,783 | | |
其他資產
|
| | | | (2,537) | | | | | | 274 | | | | | | 1,042 | | |
供應商
|
| | | | 52,109 | | | | | | (987) | | | | | | (8,618) | | |
貿易和其他應付款及其他負債
|
| | | | (3,526) | | | | | | (8,598) | | | | | | (3,743) | | |
經營活動產生的現金
|
| | | | 53,111 | | | | | | 33,754 | | | | | | 46,569 | | |
貸款和租賃支付的利息
|
| | | | (5,232) | | | | | | (4,691) | | | | | | (4,654) | | |
繳納所得税
|
| | | | (1,736) | | | | | | (2,612) | | | | | | (2,362) | | |
經營活動淨現金流
|
| | | | 46,143 | | | | | | 26,451 | | | | | | 39,553 | | |
投資活動的現金流 | | | | | | | | | | | | | | | | | | | |
收購子公司,扣除收購現金後的淨額
|
| | | | (45,344) | | | | | | (1,862) | | | | | | — | | |
購置房產、廠房和設備
|
| | | | (4,747) | | | | | | (5,108) | | | | | | (2,805) | | |
銀行存款利息投資
|
| | | | 1,065 | | | | | | 1,422 | | | | | | (3,214) | | |
收購無形資產
|
| | | | (12,565) | | | | | | (4,379) | | | | | | (4,902) | | |
投資活動使用的淨現金
|
| | | | (61,591) | | | | | | (9,927) | | | | | | (10,921) | | |
融資活動的現金流 | | | | | | | | | | | | | | | | | | | |
借貸收益
|
| | | | 62,000 | | | | | | 25,000 | | | | | | 24,259 | | |
償還借款
|
| | | | (33,212) | | | | | | (9,879) | | | | | | (28,565) | | |
支付租賃債務
|
| | | | (3,145) | | | | | | (2,260) | | | | | | — | | |
支付股息
|
| | | | — | | | | | | (67,719) | | | | | | (2,310) | | |
增資
|
| | | | 36,409 | | | | | | — | | | | | | — | | |
融資活動產生(用於)的淨現金
|
| | | | 62,052 | | | | | | (54,858) | | | | | | (6,616) | | |
現金和現金等價物的匯率變動
|
| | | | 1,033 | | | | | | — | | | | | | — | | |
現金及現金等價物淨(減)增
|
| | | | 47,637 | | | | | | (38,334) | | | | | | 22,016 | | |
1月1日的現金和現金等價物
|
| | | | 12,342 | | | | | | 50,676 | | | | | | 28,660 | | |
12月31日的現金和現金等價物
|
| | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | |
| | |
Rodati Motors
公司2020 |
| |||
已轉移對價
|
| | | | 127,796 | | |
其他淨資產,包括PPE和現金
|
| | | | 1,519 | | |
無形資產 - 客户組合(A)
|
| | | | 1,975 | | |
無形資產 - 數字平臺(B)
|
| | | | 54,521 | | |
遞延納税義務淨額
|
| | | | (14,835) | | |
按公允價值收購的淨資產總額
|
| | | | 43,180 | | |
商譽 | | | | | 84,616 | | |
收購資產
|
| |
估值技術
|
|
客户產品組合和平臺的無形資產 - 分配 | | | 收益法:MPEEM法(多期超額收益法)假設一項無形資產的公允價值等於該資產的現金流現值,減去其他有形或無形資產的貢獻。 | |
| | |
總語音
2019 |
| |||
已轉移對價
|
| | | | 2,015 | | |
其他淨資產的公允價值,包括PP&E和現金及等價物
|
| | | | 57 | | |
客户組合(A)
|
| | | | 518 | | |
無形 - 數字平臺(B)
|
| | | | 3,919 | | |
便宜貨收益
|
| | | | 2,479 | | |
便宜貨進項徵税
|
| | |
|
(843)
|
| |
便宜貨淨收益
|
| | | | 1,636 | | |
收購資產
|
| |
估值技術
|
|
客户產品組合和平臺的無形資產 - 分配 | | | 收益法:MPEEM法(多期超額收益法)假設一項無形資產的公允價值等於該資產的現金流現值,減去其他有形或無形資產的貢獻。 | |
| | | | | | | | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||||||||||||||
| | |
國家/地區
|
| |
直接
|
| |
間接
|
| |
直接
|
| |
間接
|
| |||||||||||||||
子公司
|
| | | | | | | |
%
|
| | | | | | | |
%
|
| | | | | | | ||||||
MKMB Soluçóes Tecnológicas Ltd.
|
| | | | 巴西 | | | | | | 100 | | | | | | — | | | | | | 99.99 | | | | | | 0.01 | | |
Total Voice Telecom S.A.
|
| | | | 巴西 | | | | | | 100 | | | | | | — | | | | | | 100 | | | | | | — | | |
羅達蒂汽車公司
|
| | | | 美國 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | |
間接子公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rodati Services S.A.
|
| | | | 阿根廷 | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | |
Rodati Servicios,S.A.de CV
|
| | | | 墨西哥 | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | |
羅達蒂汽車公司信息中心(Rodati Motors Central de Informaçáes de Vículos Automotores Ltd.)
|
| | | | 巴西 | | | | | | — | | | | | | 100 | | | | | | — | | | | | | — | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
主要地理市場 | | | | | | | | | | | | | | | | | | | |
巴西
|
| | | | 357,717 | | | | | | 311,699 | | | | | | 265,857 | | |
EUA
|
| | | | 26,828 | | | | | | 20,143 | | | | | | 2,738 | | |
南非
|
| | | | 4,454 | | | | | | 8,070 | | | | | | 5,058 | | |
阿根廷
|
| | | | 2,829 | | | | | | — | | | | | | — | | |
愛爾蘭
|
| | | | 29 | | | | | | 4,350 | | | | | | 2,642 | | |
荷蘭
|
| | | | 2,269 | | | | | | 5,117 | | | | | | — | | |
墨西哥
|
| | | | 5,489 | | | | | | — | | | | | | — | | |
瑞士
|
| | | | 18,024 | | | | | | — | | | | | | — | | |
其他
|
| | | | 12,062 | | | | | | 4,656 | | | | | | 85 | | |
合計
|
| | | | 429,701 | | | | | | 354,035 | | | | | | 276,380 | | |
服務類型
|
| |
履行履約義務的性質和時間,包括重要的付款條件
|
| |
收入確認政策
|
|
交流平臺
|
| | 公司收入主要來自基於其通信平臺上提供的基於使用的服務的費用。這些服務的使用情況是通過單個業務量來衡量的,基於這些業務量的收入在使用期內予以確認。該公司還從基於訂閲的費用中獲得收入,這些費用來自某些“要麼接受要麼支付”的合同,或者無限制地使用平臺功能。訂閲合同的收入按月確認。本公司根據現收現付制合同和定期合同向客户提供服務,期限為固定或無限期。小客户和刷卡客户預付費,大客户後付費模式按月計費。收取費用的平均時間為賬單後30天。以預付費模式付款的客户在使用我們的產品時會支取餘額。 | | | 收入在將服務控制權轉讓給客户時確認,金額反映了我們期望從這些產品或服務交換中獲得的對價。收入在扣除向客户徵收的任何税款後確認,這些税款隨後匯給政府當局。已開具發票的金額記錄在應收賬款和收入或客户預付款中,這取決於收入確認標準是否得到滿足。公司與客户的協議沒有規定退貨權利,合同也沒有向客户提供擁有支持應用程序的軟件的權利。 | |
服務類型
|
| |
履行履約義務的性質和時間,包括重要的付款條件
|
| |
收入確認政策
|
|
運營商計費
|
| | 運營商計費是一種商業模式,其中提供商通過公司與運營商(電話公司)的連接提供其內容,運營商(電話公司)向最終消費者提供服務。提供商既有責任提供內容,也有責任制定價格。該公司在這一過程中扮演代理的角色,接收承運人收取的金額,並將各自的金額傳遞給提供商。因此,淨收入是通過向內容提供商收取的服務費用來記錄的。 | | | 移動計費業務的特點是,公司通過數字平臺與巴西的移動電話運營商和信息內容提供商簽訂合同,移動電話公司的最終客户可以從提供商那裏訂閲內容,並在他們的手機上定期接收信息。這一業務的特點是,公司通過數字平臺與巴西的移動電話運營商和信息內容提供商簽訂合同,移動電話公司的最終客户可以從提供商那裏訂閲內容,並在他們的手機上定期接收信息。在這項業務中,公司向移動電話運營商收費,並將費用轉給內容提供商,收取執行此類服務的費用。收入在內容提供商向最終客户提供服務時確認。Zenvia按在這些業務中收到的淨費用金額確認收入。 | |
|
FVTPL的金融資產
|
| | 這些資產隨後按公允價值計量。淨收入加上利息或股息收入,在損益中確認。 | |
|
攤銷成本的金融資產
|
| | 這些資產隨後使用實際利率法按攤銷成本計量。攤銷成本因減值損失而減少。利息收入、匯兑收益和減值損失在損益表中確認。註銷確認的任何損益均在損益中確認。 | |
| | |
財務
對帳單 在 上披露 12/31/2018 |
| |
影響
的 採用 IFRS 16 |
| |
財務
條語句- 01/01/2019 |
| |
財務
有關 的聲明 12/31/2019 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產
|
| | | | 104,281 | | | | | | — | | | | | | 104,281 | | | | | | 79,089 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | 9,198 | | | | | | 8,306 | | | | | | 17,504 | | | | | | 17,496 | | |
其他非流動資產
|
| | | | 158,885 | | | | | | — | | | | | | 158,885 | | | | | | 152,398 | | |
| | | | | 168,083 | | | | | | 8,306 | | | | | | 176,389 | | | | | | 169,894 | | |
總資產
|
| | | | 272,364 | | | | | | 8,306 | | | | | | 280,670 | | | | | | 248,983 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | — | | | | | | 3,273 | | | | | | 3,273 | | | | | | 2,687 | | |
其他流動負債
|
| | | | 73,717 | | | | | | — | | | | | | 73,717 | | | | | | 72,090 | | |
| | | | | 73,717 | | | | | | 3,273 | | | | | | 76,990 | | | | | | 74,777 | | |
非當前 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | — | | | | | | 5,033 | | | | | | 5,033 | | | | | | 4,604 | | |
其他非流動負債
|
| | | | 50,153 | | | | | | — | | | | | | 50,153 | | | | | | 70,265 | | |
| | | | | 50,153 | | | | | | 5,033 | | | | | | 55,186 | | | | | | 74,869 | | |
股東權益
|
| | | | 148,494 | | | | | | — | | | | | | 148,494 | | | | | | 99,337 | | |
總權益和負債
|
| | | | 272,364 | | | | | | 8,306 | | | | | | 280,670 | | | | | | 248,983 | | |
千雷亞爾
|
| |
01/01/2019
|
| |||
使用權資產 - 財產、廠房和設備
|
| | | | 8,306 | | |
租賃負債
|
| | | | 8,306 | | |
| | |
01/01/2019
|
| |||
根據國際會計準則第17號在公司合併財務報表中披露的2018年12月31日的經營租賃承諾
|
| | | | 10,957 | | |
使用2019年1月1日的增量借款利率貼現
|
| | | | 8,306 | | |
截至2018年12月31日確認的融資租賃負債(附註11)
|
| | | | 1,708 | | |
2019年1月1日確認的租賃負債
|
| | | | 10,014 | | |
| | |
2020
|
| |
2019
|
| ||||||
現金和銀行
|
| | | | 13,099 | | | | | | 11,834 | | |
最多90天到期的短期投資(A)
|
| | | | 46,880 | | | | | | 508 | | |
90天以上到期的短期投資(B)
|
| | | | 2,227 | | | | | | 3,292 | | |
| | | | | 62,206 | | | | | | 15,634 | | |
現金和現金等價物
|
| | | | 59,979 | | | | | | 12,342 | | |
利息收入銀行存款
|
| | | | 2,227 | | | | | | 3,292 | | |
| | |
2020
|
| |
2019
|
| ||||||
國內
|
| | | | 81,031 | | | | | | 58,910 | | |
國外
|
| | | | 11,065 | | | | | | 8,314 | | |
| | | | | 92,096 | | | | | | 67,224 | | |
預計信貸損失撥備
|
| | | | (6,087) | | | | | | (5,088) | | |
| | | | | 86,009 | | | | | | 62,136 | | |
|
2019年1月1日的餘額
|
| | | | (5,014) | | |
|
添加
|
| | | | (6,940) | | |
|
沖銷
|
| | | | 3,207 | | |
|
核銷
|
| | | | 3,659 | | |
|
2019年12月31日的餘額
|
| | | | (5,088) | | |
|
添加
|
| | | | (8,756) | | |
|
沖銷
|
| | | | 4,551 | | |
|
核銷
|
| | | | 3,206 | | |
|
2020年12月31日的餘額
|
| | | | (6,087) | | |
| | |
2020
|
| |
2019
|
| ||||||
未計費服務(A)
|
| | | | 44,324 | | | | | | 31,898 | | |
到期
|
| | | | 31,087 | | | | | | 18,996 | | |
過期(天數): | | | | | | | | | | | | | |
1-30
|
| | | | 7,774 | | | | | | 7,442 | | |
31-60
|
| | | | 1,043 | | | | | | 3,772 | | |
61-90
|
| | | | 853 | | | | | | 2,010 | | |
91-120
|
| | | | 757 | | | | | | 285 | | |
121-150
|
| | | | 735 | | | | | | 1,059 | | |
>150
|
| | | | 5,523 | | | | | | 1,762 | | |
| | | | | 92,096 | | | | | | 67,224 | | |
| | |
2020
|
| |
2019
|
| ||||||
企業所得税(IRPJ)(A)
|
| | | | 3,570 | | | | | | 2,039 | | |
社會貢獻(CSLL)(A)
|
| | | | 1,042 | | | | | | 528 | | |
服務税(ISSQN)
|
| | | | 1 | | | | | | 1 | | |
聯邦增值税(PIS/COFINS)
|
| | | | 70 | | | | | | 71 | | |
其他
|
| | | | 254 | | | | | | 64 | | |
| | | | | 4,937 | | | | | | 2,703 | | |
| | |
年均
折舊率(%) |
| |
成本
|
| |
累計
折舊 |
| |
淨餘額
2020年 |
| |||||||||
傢俱和固定裝置
|
| |
10
|
| | | | 1,374 | | | | | | (604) | | | | | | 770 | | |
租賃改進
|
| |
10
|
| | | | 1,674 | | | | | | (847) | | | | | | 829 | | |
數據處理設備
|
| |
20
|
| | | | 14,277 | | | | | | (6,229) | | | | | | 8,047 | | |
使用權 - 租賃(A)
|
| |
20到30
|
| | | | 4,967 | | | | | | (2,347) | | | | | | 2,620 | | |
機械設備
|
| |
10
|
| | | | 515 | | | | | | (411) | | | | | | 104 | | |
其他固定資產
|
| |
10到20
|
| | | | 309 | | | | | | (183) | | | | | | 125 | | |
| | | | | | | | 23,116 | | | | | | (10,621) | | | | | | 12,495 | | |
| | |
年均
折舊率(%) |
| |
成本
|
| |
累計
折舊 |
| |
淨餘額
2019年 |
| |||||||||
傢俱和固定裝置
|
| |
10
|
| | | | 1,351 | | | | | | (470) | | | | | | 881 | | |
租賃改進
|
| |
10
|
| | | | 4,171 | | | | | | (1,220) | | | | | | 2,951 | | |
數據處理設備
|
| |
20
|
| | | | 12,779 | | | | | | (6,395) | | | | | | 6,384 | | |
使用權 - 租賃(A)
|
| |
20到30
|
| | | | 9,410 | | | | | | (2,449) | | | | | | 6,961 | | |
機械設備
|
| |
10
|
| | | | 517 | | | | | | (335) | | | | | | 182 | | |
其他固定資產
|
| |
10到20
|
| | | | 298 | | | | | | (161) | | | | | | 137 | | |
| | | | | | | | 28,526 | | | | | | (11,030) | | | | | | 17,496 | | |
| | |
平均
年度 折舊 費率% |
| |
2019
|
| |
添加
|
| |
添加
由於 收購 |
| |
處置
|
| |
惡性通貨膨脹
調整 |
| |
交換
變體 |
| |
2020
|
| |||||||||||||||||||||
傢俱和固定裝置
|
| | | | | | | 1,351 | | | | | | 6 | | | | | | 24 | | | | | | (7) | | | | | | 5 | | | | | | (5) | | | | | | 1,374 | | |
租賃改進(A)
|
| | | | | | | 4,171 | | | | | | — | | | | | | 36 | | | | | | (2,534) | | | | | | 8 | | | | | | (7) | | | | | | 1,674 | | |
數據處理設備
|
| | | | | | | 12,779 | | | | | | 3,919 | | | | | | 158 | | | | | | (2,589) | | | | | | 13 | | | | | | (3) | | | | | | 14,277 | | |
使用權 - 租賃
|
| | | | | | | 9,410 | | | | | | 811 | | | | | | — | | | | | | (5,254) | | | | | | — | | | | | | — | | | | | | 4,967 | | |
機械設備
|
| | | | | | | 517 | | | | | | — | | | | | | — | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 515 | | |
其他固定資產
|
| | | | | | | 298 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309 | | |
成本 | | | | | | | | 28,526 | | | | | | 4,747 | | | | | | 218 | | | | | | (10,386) | | | | | | 26 | | | | | | (15) | | | | | | 23,116 | | |
傢俱和固定裝置
|
| |
10
|
| | | | (470) | | | | | | (145) | | | | | | — | | | | | | 12 | | | | | | (3) | | | | | | 2 | | | | | | (604) | | |
租賃改進
|
| |
10
|
| | | | (1,220) | | | | | | (397) | | | | | | — | | | | | | 773 | | | | | | (5) | | | | | | 2 | | | | | | (847) | | |
數據處理設備
|
| |
20
|
| | | | (6,395) | | | | | | (2,412) | | | | | | — | | | | | | 2,585 | | | | | | (19) | | | | | | 12 | | | | | | (6,229) | | |
使用權 - 租賃(A)
|
| |
20到30
|
| | | | (2,449) | | | | | | (2,969) | | | | | | — | | | | | | 3,071 | | | | | | — | | | | | | — | | | | | | (2,347) | | |
機械設備
|
| |
10
|
| | | | (335) | | | | | | (82) | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | (411) | | |
其他固定資產
|
| |
10到20
|
| | | | (161) | | | | | | (24) | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | (183) | | |
(-)累計折舊
|
| | | | | | | (11,030) | | | | | | (6,029) | | | | | | — | | | | | | 6,449 | | | | | | (27) | | | | | | 16 | | | | | | (10,621) | | |
合計 | | | | | | | | 17,496 | | | | | | (1,282) | | | | | | 218 | | | | | | (3,937) | | | | | | (1) | | | | | | 1 | | | | | | 12,495 | | |
| | |
平均
年度 折舊 費率% |
| |
2018
|
| |
添加
|
| |
IFRS 16
採用率 |
| |
添加
由於 收購 |
| |
處置
|
| |
2019
|
| ||||||||||||||||||
傢俱和固定裝置
|
| | | | | | | 1,339 | | | | | | 20 | | | | | | — | | | | | | 5 | | | | | | (13) | | | | | | 1,351 | | |
租賃改進
|
| | | | | | | 4,084 | | | | | | 87 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,171 | | |
數據處理設備
|
| | | | | | | 9,589 | | | | | | 3,655 | | | | | | — | | | | | | 6 | | | | | | (471) | | | | | | 12,779 | | |
使用權 - 租賃
|
| | | | | | | — | | | | | | 1,245 | | | | | | 8,306 | | | | | | — | | | | | | (141) | | | | | | 9,410 | | |
機械設備
|
| | | | | | | 447 | | | | | | 76 | | | | | | — | | | | | | 11 | | | | | | (17) | | | | | | 517 | | |
其他固定資產
|
| | | | | | | 274 | | | | | | 25 | | | | | | — | | | | | | 2 | | | | | | (3) | | | | | | 298 | | |
成本 | | | | | | | | 15,733 | | | | | | 5,108 | | | | | | 8,306 | | | | | | 24 | | | | | | (645) | | | | | | 28,526 | | |
傢俱和固定裝置
|
| |
10
|
| | | | (339) | | | | | | (132) | | | | | | — | | | | | | — | | | | | | 1 | | | | | | (470) | | |
租賃改進
|
| |
10
|
| | | | (806) | | | | | | (414) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,220) | | |
數據處理設備
|
| |
20
|
| | | | (4,998) | | | | | | (1,832) | | | | | | — | | | | | | — | | | | | | 435 | | | | | | (6,395) | | |
使用權 - 租賃
|
| |
20到30
|
| | | | — | | | | | | (2,590) | | | | | | — | | | | | | — | | | | | | 141 | | | | | | (2,449) | | |
機械設備
|
| |
10
|
| | | | (263) | | | | | | (85) | | | | | | — | | | | | | — | | | | | | 13 | | | | | | (335) | | |
其他固定資產
|
| |
10到20
|
| | | | (129) | | | | | | (32) | | | | | | — | | | | | | — | | | | | | — | | | | | | (161) | | |
(-)累計折舊
|
| | | | | | | (6,535) | | | | | | (5,085) | | | | | | — | | | | | | — | | | | | | 590 | | | | | | (11,030) | | |
合計 | | | | | | | | 9,198 | | | | | | 23 | | | | | | 8,306 | | | | | | 24 | | | | | | (55) | | | | | | 17,496 | | |
| | |
年均
攤銷費率 % |
| |
成本
|
| |
攤銷
|
| |
淨餘額
2020年 |
| |||||||||
開發中的無形資產
|
| |
—
|
| | | | 8,433 | | | | | | — | | | | | | 8,433 | | |
軟件許可證
|
| |
20到50
|
| | | | 3,584 | | | | | | (2,172) | | | | | | 1,412 | | |
數據庫
|
| |
10
|
| | | | 800 | | | | | | (387) | | | | | | 413 | | |
商譽
|
| |
—
|
| | | | 163,394 | | | | | | — | | | | | | 163,394 | | |
客户組合
|
| |
10
|
| | | | 112,929 | | | | | | (67,524) | | | | | | 45,405 | | |
平臺(B) | | |
20
|
| | | | 75,065 | | | | | | (12,647) | | | | | | 62,418 | | |
| | | | | | | | 364,205 | | | | | | (82,730) | | | | | | 281,475 | | |
| | |
年均
攤銷費率 % |
| |
成本
|
| |
攤銷
|
| |
淨餘額
2019年 |
| |||||||||
開發中的無形資產
|
| |
—
|
| | | | 1,095 | | | | | | — | | | | | | 1,095 | | |
軟件許可證
|
| |
20到50
|
| | | | 2,816 | | | | | | (1,685) | | | | | | 1,131 | | |
數據庫
|
| |
10
|
| | | | 800 | | | | | | (307) | | | | | | 493 | | |
商譽
|
| |
—
|
| | | | 78,778 | | | | | | — | | | | | | 78,778 | | |
客户組合
|
| |
10
|
| | | | 110,954 | | | | | | (56,330) | | | | | | 54,624 | | |
平臺
|
| |
20
|
| | | | 16,144 | | | | | | (3,159) | | | | | | 12,985 | | |
| | | | | | | | 210,587 | | | | | | (61,481) | | | | | | 149,106 | | |
| | |
年均
攤銷率% |
| |
2019
|
| |
添加
|
| |
添加
由於 收購 |
| |
處置
|
| |
2020
|
| |||||||||||||||
進行中的無形資產(A)
|
| | | | | | | 1,095 | | | | | | 7,394 | | | | | | — | | | | | | (56) | | | | | | 8,433 | | |
軟件許可證
|
| | | | | | | 2,816 | | | | | | 771 | | | | | | — | | | | | | (3) | | | | | | 3,584 | | |
數據庫
|
| | | | | | | 800 | | | | | | — | | | | | | — | | | | | | — | | | | | | 800 | | |
商譽
|
| | | | | | | 78,778 | | | | | | — | | | | | | 84,616 | | | | | | — | | | | | | 163,394 | | |
客户組合
|
| | | | | | | 110,954 | | | | | | — | | | | | | 1,975 | | | | | | — | | | | | | 112,929 | | |
平臺(B) | | | | | | | | 16,144 | | | | | | 4,400 | | | | | | 54,521 | | | | | | — | | | | | | 75,065 | | |
成本 | | | | | | | | 210,587 | | | | | | 12,565 | | | | | | 141,112 | | | | | | (59) | | | | | | 364,205 | | |
軟件許可證
|
| |
20 – 50
|
| | | | (1,685) | | | | | | (496) | | | | | | — | | | | | | 9 | | | | | | (2,172) | | |
數據庫
|
| |
10
|
| | | | (307) | | | | | | (80) | | | | | | — | | | | | | — | | | | | | (387) | | |
客户組合
|
| |
10
|
| | | | (56,330) | | | | | | (11,194) | | | | | | — | | | | | | — | | | | | | (67,524) | | |
平臺(B) | | |
20
|
| | | | (3,159) | | | | | | (9,488) | | | | | | — | | | | | | — | | | | | | (12,647) | | |
(-)累計攤銷
|
| | | | | | | (61,481) | | | | | | (21,258) | | | | | | — | | | | | | 9 | | | | | | (82,730) | | |
合計 | | | | | | | | 149,106 | | | | | | (8,693) | | | | | | 141,112 | | | | | | (50) | | | | | | 281,475 | | |
| | |
年均
攤銷率% |
| |
2018
|
| |
添加
|
| |
轉賬
|
| |
添加
由於 收購 |
| |
核銷
|
| |
2019
|
| |||||||||||||||||||||
進行中的無形資產(A)
|
| | | | | | | | | | 1,531 | | | | | | 3,671 | | | | | | (4,107) | | | | | | — | | | | | | — | | | | | | 1,095 | | |
商標和專利
|
| | | | | | | | | | 133 | | | | | | — | | | | | | — | | | | | | — | | | | | | (133) | | | | | | — | | |
軟件許可證
|
| | | | | | | | | | 2,149 | | | | | | 708 | | | | | | — | | | | | | — | | | | | | (41) | | | | | | 2,816 | | |
數據庫
|
| | | | | | | | | | 800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 800 | | |
商譽
|
| | | | | | | | | | 78,778 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,778 | | |
客户組合
|
| | | | | | | | | | 110,436 | | | | | | — | | | | | | — | | | | | | 518 | | | | | | — | | | | | | 110,954 | | |
平臺
|
| | | | | | | | | | 8,118 | | | | | | — | | | | | | 4,107 | | | | | | 3,919 | | | | | | — | | | | | | 16,144 | | |
成本 | | | | | | | | | | | 201,945 | | | | | | 4,379 | | | | | | — | | | | | | 4,437 | | | | | | (174) | | | | | | 210,587 | | |
軟件許可證
|
| | | | 20 – 50 | | | | | | (1,249) | | | | | | (440) | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (1,685) | | |
數據庫
|
| | | | 10 | | | | | | (227) | | | | | | (80) | | | | | | — | | | | | | — | | | | | | — | | | | | | (307) | | |
客户組合
|
| | | | 10 | | | | | | (45,244) | | | | | | (11,086) | | | | | | — | | | | | | — | | | | | | — | | | | | | (56,330) | | |
平臺
|
| | | | 20 | | | | | | (1,054) | | | | | | (2,105) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,159) | | |
(-)累計攤銷
|
| | | | | | | | | | (47,774) | | | | | | (13,711) | | | | | | — | | | | | | — | | | | | | 4 | | | | | | (61,481) | | |
合計 | | | | | | | | | | | 154,171 | | | | | | (9,332) | | | | | | — | | | | | | 4,437 | | | | | | (170) | | | | | | 149,106 | | |
無法觀察到的重要輸入
|
| |
重大不可觀察投入與現金流現值計量的關係
|
|
•
年度預測收入增長率;
•
可變投入成本增長率預測;
•
風險調整貼現率。
|
| |
符合以下條件的現金流現值可能增加(減少):
•
營收年增長率較高(較低);
•
成本增長率較低(較高);
•
風險調整後的貼現率較低(較高)。
|
|
| | | | | | 2020 | | | | | | 2019 | | | | | | 2018 | | |
|
加權平均年收入增長
|
| | | | 36.38% | | | | | | 16.48% | | | | | | 20.74% | | |
|
變動成本加權年均增長
|
| | | | 26.93% | | | | | | 18.74% | | | | | | 20.08% | | |
|
加權平均資本成本(WACC)
|
| | | | 16.40% | | | | | | 15.90% | | | | | | 19.00% | | |
|
終端價值增長
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
加權平均年收入增長
|
| | | | 30.62% | | | | | | 9.40% | | | | | | 17.22% | | |
變動成本加權年均增長
|
| | | | 21.12% | | | | | | 11.52% | | | | | | 16.58% | | |
| | | | | |
2020
|
| |
2019
|
| | | | ||||||
營運資金(A)
|
| |
利息年金
100%CDI+2.40%到5.46%,TJLP+2.98%和24%
|
| | | | 97,396 | | | | | | 60,985 | | | | ||
BNDES Prosoft
|
| | TJLP+2.96% | | | | | 1,579 | | | | | | 2,338 | | | | ||
租賃
|
| | 100%CDI+2.00%至3.86%和7.25% | | | | | — | | | | | | 23 | | | | ||
| | | | | | | | 98,975 | | | | | | 63,346 | | | | ||
當前
|
| | | | | | | 56,197 | | | | | | 17,696 | | | | ||
非當前
|
| | | | | | | 42,778 | | | | | | 45,650 | | | |
| | |
2020
|
| |
2019
|
| ||||||
2020
|
| | | | | | | | | | | | |
2021
|
| | | | — | | | | | | 22,578 | | |
2022
|
| | | | 18,167 | | | | | | 14,909 | | |
2023
|
| | | | 16,918 | | | | | | 8,163 | | |
2024
|
| | | | 7,693 | | | | | | — | | |
| | | | | 42,778 | | | | | | 45,650 | | |
| | |
貸款和
融資 |
| |||
2019年1月1日的餘額
|
| | | | 48,229 | | |
現金變動
|
| | | | 11,228 | | |
已支付利息
|
| | | | (3,893) | | |
借貸收益
|
| | | | 25,000 | | |
借款還款
|
| | | | (9,879) | | |
更改不影響現金
|
| | | | 3,889 | | |
利息和匯率費用
|
| | | | 3,889 | | |
2019年12月31日的餘額
|
| | | | 63,346 | | |
現金變動
|
| | | | 24,297 | | |
已支付利息
|
| | | | (4,491) | | |
借貸收益
|
| | | | 62,000 | | |
借款還款
|
| | | | (33,212) | | |
更改不影響現金
|
| | | | 11,332 | | |
利息和匯率費用
|
| | | | 4,761 | | |
因收購而增加的數量
|
| | | | 6,571 | | |
2020年12月31日的餘額
|
| | | | 98,975 | | |
| | |
2020
|
| |
2019
|
| ||||||
物業租賃
|
| | | | 2,525 | | | | | | 6,377 | | |
設備租賃
|
| | | | 233 | | | | | | 914 | | |
| | | | | 2,758 | | | | | | 7,291 | | |
當前
|
| | | | 1,109 | | | | | | 2,687 | | |
非當前
|
| | | | 1,649 | | | | | | 4,604 | | |
期間
|
| |
2020
|
| |
2019
|
| ||||||
2020
|
| | | | — | | | | | | — | | |
2021
|
| | | | — | | | | | | 2,722 | | |
2022
|
| | | | 1,186 | | | | | | 1,807 | | |
2023
|
| | | | 463 | | | | | | 75 | | |
租賃付款現值
|
| | |
|
1,649
|
| | | |
|
4,604
|
| |
| | |
屬性
|
| |
設備
|
| |
合計
|
| |||||||||
2018年12月31日餘額
|
| | | | — | | | | | | — | | | | | | — | | |
最初採用
|
| | | | 7,498 | | | | | | 808 | | | | | | 8,306 | | |
2019年1月1日餘額
|
| | | | 7,498 | | | | | | 808 | | | | | | 8,306 | | |
重新測量和新合同
|
| | | | 556 | | | | | | 689 | | | | | | 1,245 | | |
利息
|
| | | | 709 | | | | | | 89 | | | | | | 798 | | |
租賃付款
|
| | | | (2,386) | | | | | | (672) | | | | | | (3,058) | | |
2019年12月31日餘額
|
| | | | 6,377 | | | | | | 914 | | | | | | 7,291 | | |
重新測量和新合同
|
| | | | 444 | | | | | | 367 | | | | | | 811 | | |
租賃終止
|
| | | | (1,964) | | | | | | (219) | | | | | | (2,183) | | |
利息
|
| | | | 622 | | | | | | 103 | | | | | | 725 | | |
已支付利息
|
| | | | (633) | | | | | | (108) | | | | | | (741) | | |
租賃付款
|
| | | | (2,321) | | | | | | (824) | | | | | | (3,145) | | |
2020年12月31日餘額
|
| | | | 2,525 | | | | | | 233 | | | | | | 2,758 | | |
| | |
2020
|
| |
2019
|
| ||||||
國內供應商
|
| | | | 90,948 | | | | | | 39,216 | | |
境外供應商
|
| | | | 377 | | | | | | — | | |
客户預付款
|
| | | | 2,477 | | | | | | 2,169 | | |
其他應付帳款
|
| | | | 6,435 | | | | | | 1,069 | | |
| | | | | 100,237 | | | | | | 42,454 | | |
當前
|
| | | | 100,036 | | | | | | 42,454 | | |
非當前
|
| | | | 201 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
社會保障
|
| | | | 1,308 | | | | | | 757 | | |
遣散費賠償基金(FGTS)
|
| | | | 315 | | | | | | 222 | | |
聯邦增值税(PIS/COFINS)
|
| | | | 3,304 | | | | | | 2,323 | | |
預扣所得税
|
| | | | 1,736 | | | | | | 1,007 | | |
服務税(ISSQN)
|
| | | | 1,032 | | | | | | 874 | | |
其他
|
| | | | 1,203 | | | | | | 2 | | |
| | | | | 8,898 | | | | | | 5,185 | | |
| | |
2020
|
| |
2019
|
| ||||||
工資
|
| | | | 499 | | | | | | 58 | | |
勞動規定(第十三次工資和假期)
|
| | | | 4,969 | | | | | | 3,076 | | |
獎金撥備
|
| | | | — | | | | | | 3,445 | | |
其他義務
|
| | | | 1,210 | | | | | | 176 | | |
長期福利(A)
|
| | | | 1,151 | | | | | | 1,127 | | |
| | | | | 7,829 | | | | | | 7,882 | | |
當前
|
| | | | 6,678 | | | | | | 6,755 | | |
非當前
|
| | | | 1,151 | | | | | | 1,127 | | |
| | |
2020
|
| |
2019
|
| ||||||
服務税訴訟 - 公司BWMS(A)
|
| | | | 1,374 | | | | | | 1,374 | | |
服務税訴訟 - 公司Zenvia(A)
|
| | | | 29,962 | | | | | | 22,697 | | |
勞動力供應
|
| | | | 444 | | | | | | 115 | | |
其他規定
|
| | | | 1,064 | | | | | | 813 | | |
| | | | | 32,844 | | | | | | 24,999 | | |
服務税司法押金 - 訴訟公司BWMS(A)
|
| | | | (1,374) | | | | | | (1,374) | | |
服務税(ISSQN)司法押金 - 訴訟公司Zenvia(A)
|
| | | | (29,193) | | | | | | (22,126) | | |
勞工上訴司法押金
|
| | | | (10) | | | | | | (10) | | |
| | | | | (30,577) | | | | | | (23,510) | | |
| | | | | 2,267 | | | | | | 1,489 | | |
| | |
供應
|
| |||
2019年1月1日的餘額
|
| | | | 18,322 | | |
添加
|
| | | | 6,795 | | |
沖銷
|
| | | | (118) | | |
2019年12月31日的餘額
|
| | | | 24,999 | | |
添加
|
| | | | 7,944 | | |
沖銷
|
| | | | (322) | | |
因收購而增加的數量
|
| | | | 223 | | |
2020年12月31日的餘額
|
| | | | 32,844 | | |
| | |
存款
|
| |||
2019年1月1日的餘額
|
| | | | 17,129 | | |
添加
|
| | | | 6,381 | | |
2019年12月31日的餘額
|
| | | | 23,510 | | |
添加
|
| | | | 7,089 | | |
沖銷
|
| | | | (22) | | |
2020年12月31日的餘額
|
| | | | 30,577 | | |
| | |
2020
來自 的負債 業務組合 |
| |||
投資收購(A) - 總話語權
|
| | | | 13,112 | | |
投資收購 - 錫雷納
|
| | | | 71,792 | | |
投資收購(B) - Sirena
|
| | | | 8,833 | | |
向前股東報銷(C)
|
| | | | 11 | | |
| | | | | 93,748 | | |
| | |
2019
來自 的負債 業務 組合 |
| |||
投資收購(A) - 總話語權
|
| | | | 5,230 | | |
| | | | | 5,230 | | |
| | |
2020
|
| |||||||||
股東
|
| |
股份餘額
|
| |
百分比
|
| ||||||
Oria Tech Zenvia聯合投資FIP Multiestrategia
|
| | | | 2,298,482 | | | | | | 48.0693% | | |
卡西奧·博辛·馬查多
|
| | | | 1,915,644 | | | | | | 40.0628% | | |
Oria Tech 1 Inovacao Fundo de Invstientos em Participaçáes
|
| | | | 527,534 | | | | | | 11.0326% | | |
Spectra I - Fundo de Invstiento em Partipaçóes
|
| | | | 7,988 | | | | | | 0.1671% | | |
Spectra II - Fundo de Invstiento em Partipaçáes
|
| | | | 31,954 | | | | | | 0.6683% | | |
合計
|
| | | | 4,781,602 | | | | | | 100.0000% | | |
| | |
2019
|
| |||||||||
股東
|
| |
股份餘額
|
| |
百分比
|
| ||||||
Oria Tech Zenvia聯合投資FIP Multiestrategia
|
| | | | 1,938,279 | | | | | | 43.8386% | | |
卡西奧·博辛·馬查多
|
| | | | 1,915,644 | | | | | | 43.3266% | | |
Oria Tech 1 Inovacao Fundo de Invstientos em Participaçáes
|
| | | | 527,534 | | | | | | 11.9314% | | |
Spectra I - Fundo de Invstiento em Partipaçóes
|
| | | | 7,988 | | | | | | 0.1807% | | |
Spectra II - Fundo de Invstiento em Partipaçáes
|
| | | | 31,954 | | | | | | 0.7227% | | |
合計
|
| | | | 4,421,399 | | | | | | 100.0000% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
本年度利潤 - 計算基礎
|
| | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
儲量形成
|
| | | | | | | | | | | | | | | | | | |
合法(5%)
|
| | | | — | | | | | | (692) | | | | | | (993) | | |
強制性最低股息(25%)(I)
|
| | | | — | | | | | | (3,288) | | | | | | (4,718) | | |
除強制性最低股息(I)以外的股息
|
| | | | — | | | | | | (8,264) | | | | | | — | | |
法定準備金 - 轉入投資準備金後的淨收益
|
| | | | — | | | | | | 1,600 | | | | | | 14,154 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
人事費(A)
|
| | | | 78,103 | | | | | | 47,531 | | | | | | 34,502 | | |
運營商成本/其他成本
|
| | | | 305,561 | | | | | | 250,275 | | | | | | 178,027 | | |
折舊攤銷
|
| | | | 27,287 | | | | | | 18,796 | | | | | | 14,513 | | |
外包服務
|
| | | | 17,319 | | | | | | 9,714 | | | | | | 5,795 | | |
租金/保險/公寓/水/能源
|
| | | | 2,005 | | | | | | 920 | | | | | | 2,908 | | |
溝通
|
| | | | 4,557 | | | | | | 2,485 | | | | | | 2,196 | | |
差旅費
|
| | | | 886 | | | | | | 1,754 | | | | | | 1,293 | | |
信用損失撥備
|
| | | | 4,205 | | | | | | 3,733 | | | | | | 2,287 | | |
營銷費用/活動
|
| | | | 3,540 | | | | | | 2,778 | | | | | | 1,605 | | |
其他費用
|
| | | | 7,505 | | | | | | 3,251 | | | | | | 3,100 | | |
| | | | | 450,968 | | | | | | 341,237 | | | | | | 246,226 | | |
服務成本
|
| | | | 325,870 | | | | | | 260,786 | | | | | | 186,084 | | |
銷售和營銷費用
|
| | | | 33,589 | | | | | | 26,018 | | | | | | 18,241 | | |
一般行政費用
|
| | | | 71,667 | | | | | | 40,868 | | | | | | 35,683 | | |
研發費用
|
| | | | 15,637 | | | | | | 9,832 | | | | | | 3,931 | | |
信用損失撥備
|
| | | | 4,205 | | | | | | 3,733 | | | | | | 2,287 | | |
| | | | | 450,968 | | | | | | 341,237 | | | | | | 246,226 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
工資
|
| | | | 36,102 | | | | | | 21,286 | | | | | | 17,501 | | |
福利
|
| | | | 2,993 | | | | | | 1,521 | | | | | | 1,674 | | |
強制性社保繳費
|
| | | | 12,586 | | | | | | 9,122 | | | | | | 6,861 | | |
薪酬
|
| | | | 387 | | | | | | 348 | | | | | | 686 | | |
配給(假期/13月工資)
|
| | | | 5,757 | | | | | | 3,634 | | | | | | 3,383 | | |
獎金和利潤分享撥備
|
| | | | 650 | | | | | | 4,641 | | | | | | 3,032 | | |
薪酬(B) | | | | | 16,715 | | | | | | 5,230 | | | | | | — | | |
其他
|
| | | | 2,913 | | | | | | 1,749 | | | | | | 1,365 | | |
| | | | | 78,103 | | | | | | 47,531 | | | | | | 34,502 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
財務成本 | | | | | | | | | | | | | | | | | | | |
貸款和融資利息
|
| | | | (4,826) | | | | | | (3,870) | | | | | | (5,922) | | |
折扣優惠
|
| | | | (158) | | | | | | (250) | | | | | | (412) | | |
匯兑損失
|
| | | | (16,615) | | | | | | (480) | | | | | | (299) | | |
銀行費用和IOF(金融交易税)
|
| | | | (1,714) | | | | | | (597) | | | | | | (404) | | |
其他財務費用
|
| | | | (2,362) | | | | | | (203) | | | | | | (315) | | |
租賃合同利息
|
| | | | (725) | | | | | | (798) | | | | | | — | | |
衍生工具虧損
|
| | | | — | | | | | | (613) | | | | | | — | | |
通貨膨脹調整
|
| | | | (180) | | | | | | — | | | | | | — | | |
| | | | | (26,580) | | | | | | (6,811) | | | | | | (7,352) | | |
財務收入 | | | | | | | | | | | | | | | | | | | |
利息
|
| | | | 663 | | | | | | 241 | | | | | | 136 | | |
外匯收益
|
| | | | 17,936 | | | | | | 514 | | | | | | 13 | | |
金融工具利息
|
| | | | 580 | | | | | | 2,926 | | | | | | 2,522 | | |
其他財務收入
|
| | | | 38 | | | | | | 186 | | | | | | 775 | | |
衍生金融工具收益
|
| | | | — | | | | | | 372 | | | | | | — | | |
| | | | | 19,217 | | | | | | 4,239 | | | | | | 3,446 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
其他提供商(A)
|
| | | | — | | | | | | 2,082 | | | | | | — | | |
租賃改善和其他資產處置
|
| | | | (1,668) | | | | | | (179) | | | | | | 3 | | |
運營商計費銷售收益(附註1.A)
|
| | | | — | | | | | | 2,757 | | | | | | — | | |
其他費用
|
| | | | (813) | | | | | | (362) | | | | | | (151) | | |
其他收入
|
| | | | 1,641 | | | | | | 175 | | | | | | 244 | | |
| | | | | (840) | | | | | | 4,473 | | | | | | 96 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
暫時性差額和税損遞延税款
|
| | | | (8,480) | | | | | | 3,186 | | | | | | 3,457 | | |
當期税費
|
| | | | 441 | | | | | | 148 | | | | | | 3,022 | | |
税(收入)費用
|
| | |
|
(8,039)
|
| | | |
|
3,334
|
| | | |
|
6,479
|
| |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
所得税和社會貢獻前收入
|
| | | | (29,470) | | | | | | 17,178 | | | | | | 26,344 | | |
基本費率
|
| | | | 34% | | | | | | 34% | | | | | | 34% | | |
所得税和社會貢獻
|
| | | | 10,020 | | | | | | (5,841) | | | | | | (8,957) | | |
税收優惠
|
| | | | — | | | | | | 2,896 | | | | | | 1,992 | | |
境外子公司收益
|
| | | | (36) | | | | | | — | | | | | | — | | |
子公司未記錄淨運營虧損
|
| | | | (1,900) | | | | | | (46) | | | | | | | | |
其他
|
| | | | (45) | | | | | | (343) | | | | | | 486 | | |
税費
|
| | | | 8,039 | | | | | | (3,334) | | | | | | (6,479) | | |
有效費率
|
| | | | 27.28% | | | | | | 19.41% | | | | | | 24.59% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
遞延税金資產 | | | | | | | | | | | | | | | | | | | |
勞動、税務和民事風險撥備
|
| | | | 10,885 | | | | | | 8,415 | | | | | | 6,213 | | |
壞賬準備
|
| | | | 1,610 | | | | | | 1,730 | | | | | | 1,705 | | |
税收損失和社會繳款税負基數
|
| | | | 5,277 | | | | | | 3,536 | | | | | | 3,931 | | |
收購補償撥備
|
| | | | 6,277 | | | | | | 1,778 | | | | | | — | | |
其他暫時性差異
|
| | | | 1,041 | | | | | | 931 | | | | | | 2,191 | | |
| | | | | 25,090 | | | | | | 16,390 | | | | | | 14,040 | | |
遞延納税義務
|
| | | | | | | | | | | | | | | | | | |
商譽
|
| | | | (25,879) | | | | | | (22,741) | | | | | | (14,973) | | |
客户組合和平臺
|
| | | | (22,005) | | | | | | (10,418) | | | | | | (12,650) | | |
| | | | | (47,884) | | | | | | (33,159) | | | | | | (27,623) | | |
| | | | | (22,794) | | | | | | (16,769) | | | | | | (13,583) | | |
| | |
2020
|
| |
遞延税款
2020 變體(A) |
| |
2019
|
| |
對
的影響
利潤(虧損) |
| |
2018
|
| |||||||||||||||
納税準備
|
| | | | 10,885 | | | | | | 2,470 | | | | | | 8,415 | | | | | | 2,202 | | | | | | 6,213 | | |
壞賬準備
|
| | | | 1,610 | | | | | | (120) | | | | | | 1,730 | | | | | | 25 | | | | | | 1,705 | | |
税收損失和社會貢獻負基礎
税 |
| | | | 5,277 | | | | | | 1,741 | | | | | | 3,536 | | | | | | (395) | | | | | | 3,931 | | |
商譽
|
| | | | (25,879) | | | | | | (3,138) | | | | | | (22,741) | | | | | | (7,768) | | | | | | (14,973) | | |
客户組合
|
| | | | (22,005) | | | | | | (11,719) | | | | | | (10,286) | | | | | | 2,364 | | | | | | (12,650) | | |
收購補償撥備
|
| | | | 6,277 | | | | | | 5,342 | | | | | | 935 | | | | | | 935 | | | | | | — | | |
其他暫時性差異
|
| | | | 1,041 | | | | | | (601) | | | | | | 1,642 | | | | | | 549 | | | | | | 2,191 | | |
合計
|
| | |
|
(22,794)
|
| | | |
|
(6,025)
|
| | | |
|
(16,769)
|
| | | |
|
(3,186)
|
| | | |
|
(13,583)
|
| |
| | |
2020
|
| |||
2020年遞延税額合計差異
|
| | | | (6,025) | | |
境外子公司遞延税金餘額外匯變動
|
| | | | (330) | | |
錫雷納税損延期結轉
|
| | | | (1,393) | | |
Sirena客户端口和數字平臺的遞延税款
|
| | | | 16,228 | | |
遞延税項損益
|
| | | | 8,480 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
基本和稀釋後每股收益 | | | | | | | | | | | | | | | | | | | |
分子
|
| | | | | | | | | | | | | | | | | | |
分配給公司股東的當年利潤(虧損)
|
| | | | (21,431) | | | | | | 13,844 | | | | | | 19,865 | | |
分母
|
| | | | | | | | | | | | | | | | | | |
普通股數量加權平均值
|
| | | | 4,601,501 | | | | | | 4,421,401 | | | | | | 4,421,401 | | |
基本和稀釋後每股收益(虧損)(單位:雷亞爾)
|
| | | | (4.657) | | | | | | 3.131 | | | | | | 4.493 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
公平
值 至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |
公平
值 至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |
公平
值 至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |||||||||||||||||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 46,880 | | | | | | 13,099 | | | | | | 47,453 | | | | | | 508 | | | | | | 11,834 | | | | | | 508 | | | | | | 42,291 | | | | | | 8,385 | | | | | | 42,291 | | |
收息銀行
存款 |
| | | | 2,227 | | | | | | — | | | | | | 2,227 | | | | | | 3,292 | | | | | | — | | | | | | 3,292 | | | | | | 4,714 | | | | | | — | | | | | | 4,714 | | |
應收貿易賬款
|
| | | | — | | | | | | 86,009 | | | | | | — | | | | | | — | | | | | | 62,136 | | | | | | — | | | | | | — | | | | | | 51,200 | | | | | | — | | |
| | | | | 49,107 | | | | | | 99,108 | | | | | | 49,107 | | | | | | 3,800 | | | | | | 73,970 | | | | | | 3,800 | | | | | | 47,005 | | | | | | 59,585 | | | | | | 47,005 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款和融資
|
| | | | — | | | | | | 98,975 | | | | | | — | | | | | | — | | | | | | 63,346 | | | | | | — | | | | | | — | | | | | | 48,229 | | | | | | — | | |
貿易及其他應付款項
|
| | | | — | | | | | | 100,237 | | | | | | — | | | | | | — | | | | | | 42,454 | | | | | | — | | | | | | — | | | | | | 44,322 | | | | | | — | | |
| | | | | — | | | | | | 199,212 | | | | | | — | | | | | | — | | | | | | 105,800 | | | | | | — | | | | | | — | | | | | | 92,551 | | | | | | — | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
現金和現金等價物
|
| | | | 59,979 | | | | | | 12,342 | | | | | | 50,676 | | |
利息收入銀行存款
|
| | | | 2,227 | | | | | | 3,292 | | | | | | 4,714 | | |
應收貿易賬款
|
| | | | 86,009 | | | | | | 62,136 | | | | | | 51,200 | | |
| | | | | 148,215 | | | | | | 77,770 | | | | | | 106,590 | | |
非衍生金融負債
|
| |
賬面價值
|
| |
合同
現金流 |
| |
最多12個
個月 |
| |
1 – 2
年 |
| |
2 – 3
年 |
| |
>3
年 |
| ||||||||||||||||||
貸款和融資
|
| | | | 98,975 | | | | | | 122,565 | | | | | | 74,356 | | | | | | 20,474 | | | | | | 19,066 | | | | | | 8,670 | | |
貿易和其他應付款
|
| | | | 100,237 | | | | | | 100,237 | | | | | | 100,036 | | | | | | 201 | | | | | | — | | | | | | — | | |
租賃負債
|
| | | | 2,758 | | | | | | 3,259 | | | | | | 1,481 | | | | | | 1,186 | | | | | | 592 | | | | | | — | | |
| | | | | 201,970 | | | | | | 226,061 | | | | | | 175,873 | | | | | | 21,861 | | | | | | 19,658 | | | | | | 8,670 | | |
可變利率資產
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
金融資產
|
| | | | 49,107 | | | | | | 3,292 | | | | | | 4,714 | | |
金融負債
|
| | | | 98,975 | | | | | | 63,346 | | | | | | 48,229 | | |
操作
|
| |
2020年餘額
|
| |
風險
|
| |
場景I
當前場景 |
| |
場景II
|
| |
場景III
|
| ||||||||||||
利率變動
|
| | | | 49,107 | | | |
CDI減少
|
| | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
財務投資
|
| | | | | | | | | | | | | 1,350 | | | | | | 1,013 | | | | | | 675 | | |
操作
|
| |
2020年餘額
|
| |
風險
|
| |
場景I
當前場景 |
| |
場景II
|
| |
場景III
|
| ||||||||||||
Loans - BNDES
|
| | | | 15,653 | | | |
增加TJLP
|
| | | | 769 | | | | | | 961 | | | | | | 1,153 | | |
利率變動
|
| | | | | | | | | | | | | 4.91% | | | | | | 6.14% | | | | | | 7.37% | | |
融資
|
| | | | 83,322 | | | |
CDI增加
|
| | | | 2,291 | | | | | | 2,864 | | | | | | 3,437 | | |
利率變動
|
| | | | | | | | | | | | | 2.75% | | | | | | 3.44% | | | | | | 4.13% | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
借款和借款
|
| | | | 98,975 | | | | | | 63,346 | | | | | | 48,229 | | |
現金和現金等價物
|
| | | | (59,979) | | | | | | (12,342) | | | | | | (50,676) | | |
淨負債
|
| | | | 38,996 | | | | | | 51,004 | | | | | | (2,447) | | |
總股本
|
| | | | 115,348 | | | | | | 99,337 | | | | | | 148,494 | | |
淨債務/股東權益(%)
|
| | | | 0.34 | | | | | | 0.51 | | | | | | (0.02) | | |
| | |
備註
|
| |
07/23/2020
|
| |
12/31/2019
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 5 | | | | | | 2,227,771 | | | | | | 1,401,617 | | |
貿易應收賬款
|
| | | | 6 | | | | | | 373,971 | | | | | | 150,756 | | |
可退還的税款
|
| | | | 7 | | | | | | 15,582 | | | | | | 20,946 | | |
其他應收賬款
|
| | | | | | | | | | 9,517 | | | | | | 5,071 | | |
流動資產總額
|
| | | | | | | | | | 2,626,841 | | | | | | 1,578,390 | | |
非流動資產
|
| | | | | | | | | | | | | | | | | | |
可退還的税款
|
| | | | 7 | | | | | | 17,943 | | | | | | 14,028 | | |
保證金
|
| | | | | | | | | | 1,452 | | | | | | 1,742 | | |
物業、廠房和設備
|
| | | | 9 | | | | | | 41,795 | | | | | | 47,938 | | |
非流動資產合計
|
| | | | | | | | | | 61,190 | | | | | | 63,708 | | |
總資產
|
| | | | | | | | | | 2,688,031 | | | | | | 1,642,098 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | |
流動負債
|
| | | | | | | | | | | | | | | | | | |
貸款和融資
|
| | | | 11 | | | | | | 1,272,296 | | | | | | — | | |
貿易應付款
|
| | | | 10 | | | | | | 394,204 | | | | | | 301,491 | | |
應繳税金
|
| | | | 12 | | | | | | 131,184 | | | | | | 64,385 | | |
工資及相關税金
|
| | | | 13 | | | | | | 197,983 | | | | | | 181,989 | | |
應付關聯方-股東
|
| | | | 8 | | | | | | 2,884 | | | | | | 2,462 | | |
律師費
|
| | | | 15 | | | | | | 208,127 | | | | | | — | | |
應付所得税
|
| | | | | | | | | | 43,095 | | | | | | — | | |
其他應付款
|
| | | | 14 | | | | | | 147,023 | | | | | | 48.211 | | |
流動負債總額
|
| | | | | | | | | | 2,396,796 | | | | | | 598,538 | | |
股權
|
| | | | | | | | | | | | | | | | | | |
股本
|
| | | | 16 | | | | | | 5,554,723 | | | | | | 5,554,723 | | |
資本公積
|
| | | | | | | | | | 1,971,357 | | | | | | 739,259 | | |
其他綜合收益
|
| | | | | | | | | | 795,024 | | | | | | 670,942 | | |
累計虧損
|
| | | | | | | | | | (8,029,869) | | | | | | (5,921,364) | | |
總股本
|
| | | | | | | | | | 291,235 | | | | | | 1,043,560 | | |
負債和權益合計
|
| | | | | | | | | | 2,688,031 | | | | | | 1,642,098 | | |
| | |
備註
|
| |
07/23/2020
|
| |
12/31/2019
|
| |||||||||
收入
|
| | | | 4c | | | | |
|
1,692,699
|
| | | |
|
1,772,615
|
| |
服務成本
|
| | | | 15 | | | | | | (450,254) | | | | | | (601,188) | | |
毛利
|
| | | | | | | | | | 1,242,455 | | | | | | 1,171,427 | | |
一般行政費用
|
| | | | 16 | | | | | | (3,054,611) | | | | | | (2,725,475) | | |
銷售和營銷費用
|
| | | | 16 | | | | | | (113,568) | | | | | | (336,675) | | |
應收貿易賬款減值損失
|
| | | | | | | | | | (72,762) | | | | | | (76,124) | | |
其他收入和支出,淨額
|
| | | | 16 | | | | | | 5,666 | | | | | | 28,582 | | |
營業虧損
|
| | | | | | | | | | (1,992,830) | | | | | | (1,938,265) | | |
財務成本
|
| | | | | | | | | | (127,995) | | | | | | (432,626) | | |
財務收入
|
| | | | | | | | | | 20,550 | | | | | | 61,549 | | |
淨財務成本
|
| | | | 17 | | | | |
|
(107,445)
|
| | | |
|
(371,077)
|
| |
所得税和社會繳費前虧損
|
| | | | | | | | | | (2,100,275) | | | | | | (2,309,342) | | |
當期所得税和社會繳費
|
| | | | | | | | | | (8,230) | | | | | | — | | |
本期(年)虧損
|
| | | | | | | | |
|
(2,108,505)
|
| | | |
|
(2,309,342)
|
| |
其他綜合收益 | | | | | | | | | | | | | | | | | | | |
隨後重新分類為損益的項目
|
| | | | | | | | | | | | | | | | | | |
累計平移調整
|
| | | | | | | | | | 124,082 | | | | | | 389,228 | | |
本年度綜合收益總額
|
| | | | | | | | | | (1,984,423) | | | | | | (1.920.114) | | |
| | |
備註
|
| |
大寫
|
| |
大寫
預訂 |
| |
其他
全面 收入 |
| |
累計
虧損 |
| |
合計
股東的 股權 |
| |||||||||||||||
2019年1月1日的餘額
|
| | | | | | | 5,554,723 | | | | | | 246,420 | | | | | | 281,714 | | | | | | (3,612,022) | | | | | | 2,470,835 | | |
累計平移調整
|
| | | | | | | — | | | | | | — | | | | | | 389,228 | | | | | | — | | | | | | 389,228 | | |
股份支付
|
| | | | | | | | | | | | | 492,839 | | | | | | — | | | | | | — | | | | | | 492,839 | | |
本年度淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,309,342) | | | | | | (2,309,342) | | |
2019年12月31日的餘額
|
| | | | | | | 5,554,723 | | | | | | 739,259 | | | | | | 670,942 | | | | | | (5,921,364) | | | | | | 1,043,560 | | |
累計平移調整
|
| | | | | | | — | | | | | | — | | | | | | 124,082 | | | | | | — | | | | | | 124,082 | | |
股份支付
|
| | | | | | | | | | | | | 1,232,098 | | | | | | — | | | | | | — | | | | | | 1,232,098 | | |
該期間的淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,108,505) | | | | | | (2,108,505) | | |
2020年7月23日的餘額
|
| | | | | | | 5,554,723 | | | | | | 1,971,357 | | | | | | 795,024 | | | | | | (8,029,869) | | | | | | 291,235 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
經營活動現金流 | | | | | | | | | | | | | |
該期間/年的虧損
|
| | | | (2,108,505) | | | | | | (2,309,342) | | |
調整: | | | | | | | | | | | | | |
所得税和社會貢獻
|
| | | | 8,230 | | | | | | — | | |
折舊
|
| | | | 9,074 | | | | | | 17,574 | | |
惡性通貨膨脹影響
|
| | | | 80,791 | | | | | | 399,512 | | |
股份支付
|
| | | | 1,232,098 | | | | | | 492,839 | | |
應收貿易賬款減值損失
|
| | | | 72,762 | | | | | | 76,124 | | |
利息和罰款
|
| | | | 11,524 | | | | | | 15,562 | | |
其他人
|
| | | | 43,346 | | | | | | (3,121) | | |
資產負債變動 | | | | | | | | | | | | | |
應收貿易賬款
|
| | | | (295,977) | | | | | | (31,302) | | |
其他應收賬款
|
| | | | (4,156) | | | | | | 10,464 | | |
可退還的税款
|
| | | | 1,449 | | | | | | (18,922) | | |
貿易應付款
|
| | | | 92,173 | | | | | | 207,633 | | |
工資及相關税金
|
| | | | 15,994 | | | | | | 65,071 | | |
應繳税金
|
| | | | 66,799 | | | | | | (20,369) | | |
應付款給相關方-合作伙伴
|
| | | | 422 | | | | | | (58) | | |
其他應付帳款
|
| | | | 350,034 | | | | | | (16,251) | | |
經營活動中使用的現金流
|
| | | | (423,401) | | | | | | (1,114,586) | | |
已繳納所得税
|
| | | | (8,230) | | | | | | — | | |
支付的利息和罰款
|
| | | | (8,740) | | | | | | (15,562) | | |
經營活動淨現金流
|
| | | | (440,371) | | | | | | (1,130,148) | | |
投資活動的現金流 | | | | | | | | | | | | | |
購置物業、廠房和設備
|
| | | | (2,987) | | | | | | (25,104) | | |
用於投資活動的淨現金
|
| | | | (2,987) | | | | | | (25,104) | | |
融資活動的現金流 | | | | | | | | | | | | | |
貸款和融資
|
| | | | 1,269,512 | | | | | | — | | |
用於融資活動的淨現金
|
| | | | 1,269,512 | | | | | | — | | |
現金和現金等價物淨減少
|
| | | | 826,154 | | | | | | (1,155,252) | | |
1月1日的現金和現金等價物
|
| | | | 1,401,617 | | | | | | 2,556,869 | | |
7月23日/12月31日的現金和現金等價物
|
| | |
|
2,227,771
|
| | | |
|
1,401,617
|
| |
| | |
國家/地區
|
| |
7/23/2020
利息 |
| |
12/31/2019
利息 |
| ||||||
| | | | | |
%
|
| |
%
|
| ||||||
Rodati Services S.A.
|
| | 阿根廷 | | | | | 100 | | | | | | 100 | | |
Rodati Servicios,S.A.de CV
|
| | 墨西哥 | | | | | 100 | | | | | | 100 | | |
羅達蒂汽車公司信息中心(Rodati Motors Central de Informaçáes de Vículos Automotores Ltd.)
|
| | 巴西 | | | | | 100 | | | | | | 100 | | |
服務類型
|
| |
履行履約義務的性質和時間,包括重要的付款條件
|
| |
收入確認政策
|
|
SaaS
|
| | 收入主要來源於基於使用情況的服務收費。這些服務的使用是在服務向客户提供時或基於公司客户與其自身客户之間的互動量來衡量的。收入根據每項協議和與客户的特定協議,通過服務可供使用的時間段確認,或基於客户的使用情況確認。 | | | 收入在將服務控制權轉讓給客户時確認,金額反映了公司期望從這些服務中獲得的對價。收入在扣除向客户徵收的任何税款後確認,這些税款隨後匯給政府當局。已開具發票的金額記錄在應收賬款和收入或遞延收入(分類為其他負債)中,這取決於收入確認標準是否得到滿足。與客户的協議不規定歸還支持應用程序的軟件的權利。 | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
阿根廷
|
| | | | 420,212 | | | | | | 517,642 | | |
玻利維亞
|
| | | | 10,387 | | | | | | — | | |
巴西
|
| | | | 193,449 | | | | | | 111,481 | | |
智利
|
| | | | 139,722 | | | | | | 180,380 | | |
哥倫比亞
|
| | | | 102,678 | | | | | | 37,446 | | |
哥斯達黎加
|
| | | | 15,854 | | | | | | 6,674 | | |
厄瓜多爾
|
| | | | 109,937 | | | | | | 18,710 | | |
危地馬拉
|
| | | | 22,853 | | | | | | — | | |
墨西哥
|
| | | | 461,623 | | | | | | 813,520 | | |
尼加拉瓜
|
| | | | 7,790 | | | | | | — | | |
祕魯
|
| | | | 93,962 | | | | | | 20,516 | | |
巴拿馬
|
| | | | 25,335 | | | | | | 9,757 | | |
巴拉圭
|
| | | | 23,452 | | | | | | 25,258 | | |
美國
|
| | | | 18,778 | | | | | | 6,802 | | |
烏拉圭
|
| | | | 18,721 | | | | | | 14,285 | | |
其他
|
| | | | 27,946 | | | | | | 10,144 | | |
| | | | | 1,692,699 | | | | | | 1,772,615 | | |
|
金融資產
在FVTPL |
| | 這些資產隨後按公允價值計量。淨收入加上利息或股息收入,在損益中確認。 | |
|
金融資產
攤銷成本 |
| | 這些資產隨後使用實際利率法按攤銷成本計量。攤銷成本因減值損失而減少。利息收入、匯兑收益和減值損失在損益表中確認。註銷確認的任何損益均在損益中確認。 | |
| | |
07/23/2020
|
| |
12/31/2019
|
| |||
現金和銀行
|
| | | | 185,784 | | | |
297, 756
|
|
支付平臺上的現金(A)
|
| | | | 180,702 | | | |
56,026
|
|
財務投資(B)
|
| | | | 1,861,285 | | | |
1,047,835
|
|
| | | | | 2,227,771 | | | |
1,401,617
|
|
| | |
07/23/20
|
| |
12/31/2019
|
| ||||||
阿根廷比索
|
| | | | 162,882 | | | | | | 118,942 | | |
巴西雷亞爾
|
| | | | 62,026 | | | | | | 15,064 | | |
墨西哥披索
|
| | | | 93,563 | | | | | | 82,042 | | |
美元
|
| | | | 1,909,300 | | | | | | 1,185,569 | | |
| | | | | 2,227,771 | | | | | | 1,401,617 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
貿易應收賬款
|
| | | | 532,989 | | | | | | 237,012 | | |
(-)預期信貸損失撥備(ECL)
|
| | | | (159,018) | | | | | | (86,256) | | |
合計
|
| | |
|
373,971
|
| | | |
|
150,756
|
| |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
阿根廷比索
|
| | | | 36,575 | | | | | | 34,075 | | |
巴西雷亞爾
|
| | | | 70,379 | | | | | | 41,050 | | |
墨西哥披索
|
| | | | 216,960 | | | | | | 45,386 | | |
美元
|
| | | | 50,057 | | | | | | 30,245 | | |
| | | | | 373,971 | | | | | | 150,756 | | |
|
2019年1月1日的餘額
|
| | | | (10,132) | | |
|
添加
|
| | | | (76,124) | | |
|
2019年12月31日的餘額
|
| | | | (86,256) | | |
|
添加
|
| | | | (72,762) | | |
|
2020年7月23日的餘額
|
| | | | (159,018) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
到期
|
| | | | 38,828 | | | | | | 40,153 | | |
逾期
|
| | | | 494,161 | | | | | | 196,859 | | |
30天
|
| | | | 164,882 | | | | | | 92,019 | | |
從31天到60天
|
| | | | 69,225 | | | | | | 21,710 | | |
從61天到90天
|
| | | | 34,788 | | | | | | 8,531 | | |
從91天到120天
|
| | | | 60,177 | | | | | | 5,704 | | |
從121天到150天
|
| | | | 7,380 | | | | | | 2,809 | | |
從151天到180天
|
| | | | 31,798 | | | | | | 981 | | |
180多天
|
| | | | 125,911 | | | | | | 65,105 | | |
| | | | | 532,989 | | | | | | 237,012 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
25413號法律頒佈的税收
|
| | | | 17,943 | | | | | | 14,028 | | |
企業所得税
|
| | | | 30 | | | | | | 11,699 | | |
增值税(VAT)
|
| | | | 11,009 | | | | | | 1,826 | | |
可退還的其他税款
|
| | | | 4,543 | | | | | | 7,421 | | |
合計
|
| | |
|
33,525
|
| | | |
|
34,974
|
| |
流動資產
|
| | | | 15,582 | | | | | | 20,946 | | |
非流動資產
|
| | | | 17,943 | | | | | | 14,028 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
向股東報銷(A)
|
| | | | 2,884 | | | | | | 2,462 | | |
總負債
|
| | | | 2,884 | | | | | | 2,462 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
短期福利(工資)
|
| | | | 135,226 | | | | | | 221,038 | | |
股份支付(附註16.b)
|
| | | | 1,232,098 | | | | | | 492,839 | | |
合計 | | | | | 1,367,324 | | | | | | 713,877 | | |
| | |
平均
年度 費率% |
| |
成本
|
| |
累計
折舊 |
| |
淨餘額為
07/23/2020 |
| |
淨餘額為
12/31/2019 |
| |||
IT設備
|
| | |
|
20
|
| | |
69,125
|
| |
(38,837)
|
| |
30,289
|
| |
35,737
|
|
傢俱和固定裝置
|
| | |
|
10
|
| | |
6,773
|
| |
(2,066)
|
| |
4,707
|
| |
5,089
|
|
設施
|
| | |
|
10
|
| | |
9,731
|
| |
(2,931)
|
| |
6,799
|
| |
7,112
|
|
合計
|
| | | | | | | |
85,629
|
| |
(43,834)
|
| |
41,795
|
| |
47,938
|
|
| | |
平均
年度 費率% |
| |
12/31/19
|
| |
添加
|
| |
匯率
更改 |
| |
惡性通貨膨脹
|
| |
07/23/20
|
| ||||||||||||||||||
IT設備
|
| | | | | | | | | | 69,813 | | | | | | 2,803 | | | | | | (5,490) | | | | | | 1,999 | | | | | | 69,125 | | |
傢俱和固定裝置
|
| | | | | | | | | | 7,051 | | | | | | — | | | | | | (1,173) | | | | | | 895 | | | | | | 6,773 | | |
設施
|
| | | | | | | | | | 9,914 | | | | | | 184 | | | | | | (1,649) | | | | | | 1,282 | | | | | | 9,731 | | |
成本 | | | | | | | | | | | 86,778 | | | | | | 2,987 | | | | | | (8,312) | | | | | | 4,176 | | | | | | 85,629 | | |
IT設備
|
| | | | 20 | | | | | | (34,076) | | | | | | (8,654) | | | | | | 5,288 | | | | | | (1,395) | | | | | | (38,837) | | |
傢俱和固定裝置
|
| | | | 10 | | | | | | (1,962) | | | | | | (182) | | | | | | 327 | | | | | | (249) | | | | | | (2,066) | | |
設施
|
| | | | 10 | | | | | | (2,802) | | | | | | (238) | | | | | | 465 | | | | | | (356) | | | | | | (2,931) | | |
(-)累計折舊
|
| | | | | | | | | | (38,840) | | | | | | (9,074) | | | | | | 6,080 | | | | | | (2,000) | | | | | | (43,834) | | |
合計 | | | | | | | | | | | 47,938 | | | | | | (6,087) | | | | | | (2,232) | | | | | | 2,176 | | | | | | 41,795 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
|
國內供應商
|
| |
357,950
|
| |
218,048
|
|
外國供應商
|
| |
36,254
|
| |
83,443
|
|
合計 | | |
394,204
|
| |
301,491
|
|
| | |
興趣
年 |
| |
合併
|
| |||
| | | | | |
07/23/20
|
| |
12/31/2019
|
|
營運資金(A)
|
| |
—
|
| |
1,220,233
|
| |
—
|
|
政府貸款 - Covid 19(B)
|
| |
年利率24%
|
| |
52,063
|
| |
—
|
|
| | | | | |
1,272,296
|
| |
—
|
|
| | |
12/31/19
|
| |
收益
|
| |
興趣
|
| |
07/23/20
|
| ||||||||||||
營運資金
|
| | | | — | | | | | | 1,220,233 | | | | | | — | | | | | | 1,220,233 | | |
政府貸款
|
| | | | — | | | | | | 49,279 | | | | | | 2,784 | | | | | | 52,063 | | |
合計 | | | | | — | | | | | | 1,269,512 | | | | | | 2,784 | | | | | | 1,272,296 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
增值税(VAT)
|
| | | | 103,586 | | | | | | 46,334 | | |
其他税
|
| | | | 27,598 | | | | | | 18,051 | | |
合計 | | | | | 131,184 | | | | | | 64,385 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
應付工資
|
| | | | 70,783 | | | | | | 56,096 | | |
管理薪酬
|
| | | | 26,925 | | | | | | 69,019 | | |
勞動規定(第十三次工資和假期工資)
|
| | | | 7,675 | | | | | | 7,087 | | |
社保繳費
|
| | | | 37,686 | | | | | | 29,171 | | |
社保繳費 - 計劃
|
| | | | 46,541 | | | | | | 13,946 | | |
其他義務
|
| | | | 8,373 | | | | | | 6,670 | | |
合計 | | | | | 197,983 | | | | | | 181,989 | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
欠客户的超額付款
|
| | | | 24,476 | | | | | | 19,802 | | |
遞延收入
|
| | | | 95,777 | | | | | | 12,830 | | |
客户預付款
|
| | | | 23,382 | | | | | | 15,520 | | |
其他
|
| | | | 3,388 | | | | | | 59 | | |
合計 | | | | | 147,023 | | | | | | 48,211 | | |
| | |
07/23/2020
|
| |||
股東
|
| |
股份數量
|
| |
百分比
|
|
投資者
|
| |
22,550,792
|
| |
60.61%
|
|
公司創辦人
|
| |
13,167,561
|
| |
35.39%
|
|
公司現任和前任員工
|
| |
1,488,608
|
| |
4.00%
|
|
合計
|
| |
37,206,961
|
| |
100.00%
|
|
授予日期
|
| |
開工
歸屬的 |
| |
歸屬
期間 |
| |
數量
個共享 |
| |
費用
2020年獲得認可 |
|
6/28/2018 | | |
6/28/2018
|
| |
48個月
|
| |
6,503,686
|
| |
1,232,098
|
|
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
工資和費用
|
| | | | (833,433) | | | | | | (1,440,007) | | |
基於股份的工資人
|
| | | | (1,232,098) | | | | | | (492,839) | | |
商務服務提供商(BSP)
|
| | | | (389,121) | | | | | | (490,921) | | |
其他一般費用
|
| | | | (135,765) | | | | | | (305,528) | | |
專業費
|
| | | | (679,732) | | | | | | (386,197) | | |
IT費用
|
| | | | (22,471) | | | | | | (15,023) | | |
差旅費
|
| | | | (22,495) | | | | | | (120,825) | | |
研究開發新技術
|
| | | | (21,520) | | | | | | (90,183) | | |
租賃
|
| | | | (19,845) | | | | | | (79,427) | | |
營銷費用
|
| | | | (33,523) | | | | | | (71,921) | | |
佣金
|
| | | | (58,159) | | | | | | (20,944) | | |
互聯網和電話
|
| | | | (19,831) | | | | | | (8,058) | | |
應收貿易賬款減值
|
| | | | (72,762) | | | | | | (76,124) | | |
折舊
|
| | | | (9,074) | | | | | | (15,509) | | |
其他
|
| | | | (135,700) | | | | | | (97,374) | | |
| | | | | (3,685,529) | | | | | | (3,710,880) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
服務成本
|
| | | | (450,254) | | | | | | (601,188) | | |
一般行政費用
|
| | | | (3,054,611) | | | | | | (2,725,475) | | |
銷售和營銷費用
|
| | | | (113,568) | | | | | | (336,675) | | |
應收貿易賬款減值
|
| | | | (72,762) | | | | | | (76,124) | | |
其他收入和支出,淨額
|
| | | | 5,666 | | | | | | 28.582 | | |
| | | | | (3,685,529) | | | | | | (3,710,880) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
財務成本 | | | | | | | | | | | | | |
通貨膨脹調整
|
| | | | (80,791) | | | | | | (399,512) | | |
銀行費用
|
| | | | (26,750) | | | | | | (13,973) | | |
匯兑損失
|
| | | | (8,319) | | | | | | (1,952) | | |
利息和罰款
|
| | | | (11,524) | | | | | | (15,562) | | |
其他
|
| | | | (611) | | | | | | (1,627) | | |
| | | | | (127,995) | | | | | | (432,626) | | |
財務收入 | | | | | | | | | | | | | |
利息收入
|
| | | | 20,550 | | | | | | 61,549 | | |
| | | |
|
20,550
|
| | | |
|
61,549
|
| |
| | | | | (107,445) | | | | | | (371,077) | | |
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
所得税前虧損
|
| | | | (2,100,265) | | | | | | (2,309,342) | | |
母公司費率
|
| | | | 21% | | | | | | 21% | | |
所得税優惠
|
| | | | 441,056 | | | | | | 484,962 | | |
子公司税率差異
|
| | | | 23,110 | | | | | | 90,232 | | |
不可抵扣費用
|
| | | | (307,232) | | | | | | (113,664) | | |
其他
|
| | | | (16,927) | | | | | | 10,404 | | |
未記錄淨營業虧損結轉
|
| | | | (131,777) | | | | | | (471,932) | | |
損益表所得税
|
| | | | (8,230) | | | | | | — | | |
| | |
公允價值
至 盈虧 |
| |
07/23/2020
攤銷成本 |
| |
公允價值
至 盈虧 |
| |
12/31/2019
攤銷成本 |
|
資產 | | | | | | | | | | | | | |
現金和現金等價物
|
| |
—
|
| |
366,486
|
| |
—
|
| |
353,782
|
|
財務投資
|
| |
1,861,285
|
| | | | |
1,047,835
|
| |
—
|
|
貿易應收賬款
|
| |
—
|
| |
373,791
|
| |
—
|
| |
150,756
|
|
| | |
1,861,285
|
| |
740,277
|
| |
1,047,835
|
| |
504,538
|
|
負債 | | | | | | | | | | | | | |
貸款和融資
|
| |
52,063
|
| |
1,220,233
|
| |
—
|
| | | |
貿易應付款
|
| |
—
|
| |
394,204
|
| |
—
|
| |
301,491
|
|
| | |
52,063
|
| |
1,614,437
|
| |
—
|
| |
301,491
|
|
| | |
07/23/2020
|
| |
12/31/2019
|
| ||||||
現金和現金等價物
|
| | | | 366,486 | | | | | | 353,782 | | |
財務投資
|
| | | | 1,861,285 | | | | | | 1,047,835 | | |
應收貿易賬款
|
| | | | 373,971 | | | | | | 150,756 | | |
| | | | | 2,601,742 | | | | | | 1,552,373 | | |
可變利率資產
|
| |
07/23/2020
|
| |
12/31/2019
|
| ||||||
金融資產
|
| | | | 1,861,285 | | | | | | 1,047,835 | | |
金融負債
|
| | | | (52,063) | | | | | | — | | |
操作
|
| |
餘額為
07/23/2020 |
| |
風險
|
| |
場景I
當前 |
| |
場景II
|
| |
場景III
|
| ||||||||||||
利率變動
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
財務投資
|
| | | | 1.861.285 | | | |
指數下降
|
| | | | 1,41% | | | | | | 1,06% | | | | | | 0,71% | | |
對損益的影響
|
| | | | | | | | | | | | | (26.244) | | | | | | (19.683) | | | | | | (13.122) | | |
操作
|
| |
餘額為
07/23/2020 |
| |
風險
|
| |
場景I
當前 |
| |
場景II
|
| |
場景III
|
| ||||||||||||
金融負債
|
| | | | (52,063) | | | |
指數增長
|
| | | | 24% | | | | | | 18,00% | | | | | | 12,00% | | |
對損益的影響
|
| | | | | | | | | | | | | 12.495 | | | | | | 9.371 | | | | | | 6.248 | | |
非派生
金融負債 |
| |
賬面價值
|
| |
合同現金
流量長達12個月 |
|
貿易應付款
|
| |
394,204
|
| |
394,204
|
|
貸款和融資
|
| |
1,272,296
|
| |
1,272,296
|
|
| | |
1,614,437
|
| |
1,614,437
|
|
| | | |
電話:+55 11 3848 5880
傳真:+55 11 3045 7363 www.bdo.com.br |
| |
Rua少校Quedinho 90
Consolação - São Paulo,SP - 巴西 01050-030 |
|
| | |
備註#
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 4 | | | | | | 22,952 | | | | | | 3,886 | | | | | | 164 | | |
應收賬款
|
| | | | 5 | | | | | | 12,048 | | | | | | 2,401 | | | | | | 1,528 | | |
可退税
|
| | | | | | | | | | 134 | | | | | | 299 | | | | | | 266 | | |
預付款
|
| | | | 6 | | | | | | 54 | | | | | | 187 | | | | | | 57 | | |
預付費用
|
| | | | 7 | | | | | | 235 | | | | | | 34 | | | | | | 5 | | |
其他應收賬款
|
| | | | | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
流動資產總額
|
| | | | | | | | | | 35,424 | | | | | | 6,808 | | | | | | 2,021 | | |
非流動資產
|
| | | | | | | | | | | | | | | | | | | | | | | | |
關聯方交易
|
| | | | 15 | | | | | | — | | | | | | 57 | | | | | | 501 | | |
預付費用
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
其他應收賬款
|
| | | | | | | | | | 10 | | | | | | 9 | | | | | | 80 | | |
存入法院的存款
|
| | | | | | | | | | — | | | | | | 13 | | | | | | — | | |
| | | | | | | | | | | 10 | | | | | | 79 | | | | | | 583 | | |
物業、廠房和設備
|
| | | | 8 | | | | | | 3,810 | | | | | | 627 | | | | | | 1,042 | | |
商譽
|
| | | | 9 | | | | | | 21,726 | | | | | | — | | | | | | — | | |
無形資產
|
| | | | 9 | | | | | | 37,238 | | | | | | 4,197 | | | | | | 1,219 | | |
非流動資產合計
|
| | | | | | | | | | 62,784 | | | | | | 4,903 | | | | | | 2,844 | | |
總資產
|
| | | | | | | | | | 98,208 | | | | | | 11,711 | | | | | | 4,865 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
應付貿易賬款
|
| | | | | | | | | | 3,311 | | | | | | 1,433 | | | | | | 462 | | |
貸款和融資
|
| | | | 10 | | | | | | 3,179 | | | | | | 962 | | | | | | 1,297 | | |
租賃負債
|
| | | | 11 | | | | | | 668 | | | | | | 130 | | | | | | 295 | | |
員工工資及相關費用
|
| | | | | | | | | | 1,932 | | | | | | 538 | | | | | | 465 | | |
應繳税金
|
| | | | | | | | | | 2,281 | | | | | | 430 | | | | | | 260 | | |
分期繳税
|
| | | | | | | | | | 532 | | | | | | 508 | | | | | | 495 | | |
權益資本利息
|
| | | | | | | | | | 11 | | | | | | 183 | | | | | | 393 | | |
其他應付款
|
| | | | | | | | | | 127 | | | | | | 540 | | | | | | 415 | | |
轉讓給前股東的對價
|
| | | | 14 | | | | | | 61,464 | | | | | | — | | | | | | — | | |
應付關聯方
|
| | | | 15 | | | | | | 2,442 | | | | | | — | | | | | | — | | |
遞延收入
|
| | | | 12 | | | | | | 1,435 | | | | | | 53 | | | | | | — | | |
流動負債總額
|
| | | | | | | | | | 77,382 | | | | | | 4,777 | | | | | | 4,083 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款和融資
|
| | | | 10 | | | | | | 8,291 | | | | | | — | | | | | | 118 | | |
租賃負債
|
| | | | 11 | | | | | | 2,496 | | | | | | — | | | | | | 130 | | |
應急準備
|
| | |
|
13
|
| | | | | 507 | | | | | | 587 | | | | | | 587 | | |
其他應付款
|
| | | | | | | | | | — | | | | | | 119 | | | | | | — | | |
應付關聯方
|
| | | | 15 | | | | | | 7,386 | | | | | | — | | | | | | — | | |
分期繳税
|
| | | | | | | | | | 1,193 | | | | | | 1,670 | | | | | | 1,417 | | |
非流動負債合計
|
| | | | | | | | | | 19,873 | | | | | | 2,376 | | | | | | 2,252 | | |
股權 | | | | | 16 | | | | | | | | | | | | | | | | | | | | |
資本
|
| | | | | | | | | | 24,489 | | | | | | 16,634 | | | | | | 6,284 | | |
資本公積金和庫藏股
|
| | | | | | | | | | (1,575) | | | | | | (1,575) | | | | | | (633) | | |
累計虧損
|
| | | | | | | | | | (21,961) | | | | | | (10,501) | | | | | | (7,118) | | |
歸屬於控股股東的股權
|
| | | | | | | | | | 953 | | | | | | 4,558 | | | | | | (1,467) | | |
少數股權
|
| | | | | | | | | | — | | | | | | — | | | | | | (3) | | |
總股本
|
| | | | | | | | | | 953 | | | | | | 4,558 | | | | | | (1,470) | | |
負債和權益合計
|
| | | | | | | | | | 98,208 | | | | | | 11,711 | | | | | | 4,865 | | |
| | |
備註#
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| |||||||||
淨營業收入
|
| | | | 17 | | | | | | 26,521 | | | | | | 13,556 | | |
提供服務的成本
|
| | | | 18 | | | | | | (13,603) | | | | | | (7,804) | | |
毛收入
|
| | | | | | | | | | 12,918 | | | | | | 5,752 | | |
運營費用 | | | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | |
|
18
|
| | | | | (6,355) | | | | | | (3,224) | | |
一般和行政費用
|
| | |
|
18
|
| | | | | (16,054) | | | | | | (4,649) | | |
營業收入和費用
|
| | | | | | | | | | (489) | | | | | | (564) | | |
| | | | | | | | | | | (22,898) | | | | | | (8,437) | | |
財務收入(費用)前收入
|
| | | | | | | | | | (9,980) | | | | | | (2,685) | | |
財務收入
|
| | |
|
19
|
| | | | | 239 | | | | |
|
198
|
| |
財務費用
|
| | |
|
19
|
| | | | | (1,418) | | | | |
|
(896)
|
| |
所得税和社會繳費税前虧損
|
| | | | | | | | | | (11,159) | | | | | | (3,383) | | |
當期所得税和社會繳費税
|
| | | | | | | | | | (301) | | | | | | — | | |
本年度虧損
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
可歸因於: 的收入 | | | | | | | | | | | | | | | | | | | |
控股股東
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
本年度虧損
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||
全面虧損 | | | | | | | | | | | | | |
本年度虧損
|
| | | | (11,460) | | | | | | (3,383) | | |
全面虧損
|
| | | | (11,460) | | | | | | (3,383) | | |
歸因於: 的總綜合損失: | | | | | | | | | | | | | |
控股股東
|
| | |
|
(11,460)
|
| | | |
|
(3,383)
|
| |
| | | | | (11,460) | | | | | | (3,383) | | |
| | |
大寫
|
| |
金庫
個共享 |
| |
累計
虧損 |
| |
合計
|
| |
少數民族
利息 |
| |
合併
股權 |
| ||||||||||||||||||
截至2019年1月1日的餘額
|
| | | | 6,284 | | | | | | (633) | | | | | | (7,118) | | | | | | (1,467) | | | | | | (3) | | | | | | (1,470) | | |
增資
|
| | | | 10,350 | | | | | | | | | | | | | | | | | | 10,350 | | | | | | | | | | | | 10,350 | | |
本年度虧損
|
| | | | | | | | | | | | | | | | (3,383) | | | | | | (3,383) | | | | | | | | | | | | (3,383) | | |
受控公司合併
|
| | | | | | | | | | | | | | | | | | | | | | — | | | | | | 3 | | | | | | 3 | | |
收購庫存股
|
| | | | | | | | | | (942) | | | | | | | | | | | | (942) | | | | | | | | | | | | (942) | | |
截至2019年12月31日的餘額
|
| | | | 16,634 | | | | | | (1,575) | | | | | | (10,501) | | | | | | 4,558 | | | | | | — | | | | | | 4,558 | | |
增資
|
| | | | 7,855 | | | | | | | | | | | | | | | | | | 7,855 | | | | | | | | | | | | 7,855 | | |
本年度虧損
|
| | | | | | | | | | | | | | | | (11,460) | | | | | | (11,460) | | | | | | | | | | | | (11,460) | | |
截至2020年12月31日的餘額
|
| | |
|
24,489
|
| | | | | (1,575) | | | | | | (21,961) | | | | | | 953 | | | | |
|
—
|
| | | | | 953 | | |
| | |
備註#
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| |||||||||
經營活動的現金流 | | | | | | | | | | | | | | | | | | | |
本年度虧損
|
| | | | | | | | | | (11,460) | | | | | | (3,383) | | |
調整所得税和社會繳款税前收入(虧損)至淨現金
經營活動提供(使用): |
| | | | | | | | | | | | | | | | | | |
應計所得税
|
| | | | | | | | | | 301 | | | | | | — | | |
折舊和攤銷
|
| | | | 8 | | | | | | 2,568 | | | | | | 1,116 | | |
勞動力或有事項撥備
|
| | | | 13 | | | | | | (80) | | | | | | — | | |
確認租賃負債利息
|
| | | | 11 | | | | | | (256) | | | | | | 31 | | |
與關聯方的貸款利息確認
|
| | | | 15 | | | | | | 328 | | | | | | — | | |
確認其他貸款利息
|
| | | | 10 | | | | | | 414 | | | | | | 318 | | |
捐贈資產
|
| | | | | | | | | | 10 | | | | | | — | | |
資產損失
|
| | | | | | | | | | — | | | | | | 87 | | |
預計信貸損失
|
| | | | 5 | | | | | | 257 | | | | | | — | | |
| | | | | | | | | | | (7,918) | | | | | | (1,831) | | |
資產減少(增加) | | | | | | | | | | | | | | | | | | | |
應收貿易賬款
|
| | | | 5 | | | | | | 88 | | | | | | (874) | | |
可退税
|
| | | | | | | | | | 165 | | | | | | (32) | | |
預付款
|
| | | | 6 | | | | | | 267 | | | | | | (130) | | |
預付費用
|
| | | | 7 | | | | | | (175) | | | | | | (27) | | |
其他應收賬款
|
| | | | | | | | | | (1) | | | | | | 70 | | |
存入法院的存款
|
| | | | | | | | | | 13 | | | | | | (14) | | |
負債增加(減少) | | | | | | | | | | | | | | | | | | | |
應付貿易賬款
|
| | | | | | | | | | 970 | | | | | | 970 | | |
員工工資及相關費用
|
| | | | | | | | | | 491 | | | | | | 74 | | |
應繳税金
|
| | | | | | | | | | 147 | | | | | | 170 | | |
分期繳税
|
| | | | | | | | | | (453) | | | | | | 266 | | |
其他應付款
|
| | | | | | | | | | (3,839) | | | | | | 243 | | |
遞延收入
|
| | | | 12 | | | | | | 1,297 | | | | | | 53 | | |
支付利息
|
| | | | | | | | | | (429) | | | | | | (349) | | |
經營活動中提供(使用)的淨現金
|
| | | | | | | | | | (9,377) | | | | | | (1,411) | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購置房產、廠房和設備
|
| | | | 8 | | | | | | (3,430) | | | | | | (225) | | |
無形資產增加
|
| | | | 9 | | | | | | — | | | | | | (3,541) | | |
被收購公司淨現金效應
|
| | | | | | | | | | 1,091 | | | | | | — | | |
用於投資活動的淨資金
|
| | | | | | | | | | (2,339) | | | | | | (3,766) | | |
融資活動現金流: | | | | | | | | | | | | | | | | | | | |
與第三方的融資活動 | | | | | | | | | | | | | | | | | | | |
新貸款簽約
|
| | | | 10 | | | | | | 11,420 | | | | | | 7,689 | | |
簽訂新的租賃負債合同
|
| | | | 11 | | | | | | 3,257 | | | | | | — | | |
還貸
|
| | | | 10 | | | | | | (916) | | | | | | (8,141) | | |
支付租賃債務
|
| | | | 11 | | | | | | (219) | | | | | | (295) | | |
權益資本利息
|
| | | | | | | | | | (172) | | | | | | (210) | | |
庫存股
|
| | | | | | | | | | — | | | | | | (942) | | |
在與第三方的融資活動中提供(使用)的現金
|
| | | | | | | | | | 13,370 | | | | | | (1,899) | | |
與股東和關聯方的融資活動 | | | | | | | | | | | | | | | | | | | |
增資
|
| | | | 16 | | | | | | 7,855 | | | | | | 10,350 | | |
關聯方交易
|
| | | | 15 | | | | | | 9,557 | | | | | | 448 | | |
通過與股東的融資活動提供的現金
|
| | | | | | | | | | 17,412 | | | | | | 10,798 | | |
融資活動中提供(使用)的現金
|
| | | | | | | | | | 30,782 | | | | | | 8,899 | | |
現金和現金等價物淨增加/(減少)
|
| | | | | | | | | | 19,066 | | | | | | 3,722 | | |
現金和現金等價物
|
| | | | | | | | | | | | | | | | | | |
年初現金
|
| | | | | | | | | | 3,886 | | | | | | 164 | | |
年終現金
|
| | | | | | | | | | 22,952 | | | | | | 3,886 | | |
現金和現金等價物淨增加/(減少)
|
| | | | | | | | | | 19,066 | | | | | | 3,722 | | |
補充現金流披露: | | | | | | | | | | | | | | | | | | | |
轉讓給前股東的對價
|
| | | | | | | | | | 61,464 | | | | | | — | | |
資產
|
| | | | | | | |
負債
|
| | | | | | |
流動資產
|
| | |
|
12,110
|
| | |
流動負債
|
| | |
|
6,714
|
| |
現金和現金等價物
|
| | | | 1,958 | | | |
應付貿易賬款
|
| | | | 908 | | |
應收賬款
|
| | | | 9,992 | | | |
僱傭相關費用
|
| | | | 903 | | |
預付款
|
| | | | 134 | | | |
應繳税金
|
| | | | 1,403 | | |
預付費用
|
| | | | 26 | | | |
其他應付款
|
| | | | 3,500 | | |
非流動資產
|
| | | | 626 | | | |
非流動負債
|
| | | | 163 | | |
物業、廠房和設備
|
| | | | 625 | | | |
長期租賃負債
|
| | | | 163 | | |
無形資產
|
| | | | 1 | | | | | | | | | | | |
| | | | | | | | | 股權 | | | | | 5,859 | | |
| | | | | | | | |
資本
|
| | | | 267 | | |
| | | | | | | | |
收入儲備
|
| | | | 5,592 | | |
總資產
|
| | | | 12,736 | | | |
總負債
|
| | | | 12,736 | | |
| | |
價值(雷亞爾$‘000)
|
| |||
要轉移的對價
|
| | | | 62,331 | | |
已收購或待收購資產的公允價值和已承擔或將承擔的負債的公允價值
|
| | | | 5,859 | | |
無形資產公允價值
|
| | | | | | |
軟件(A) | | | | | 25,926 | | |
客户組合(B)
|
| | | | 5,586 | | |
競業禁止(C) | | | | | 3,234 | | |
商譽 | | | | | 21,726 | | |
收購資產
|
| |
估值技術
|
|
無形資產 -
平臺認知度 |
| | MPEEM方法(多期超額收益法)主要用於衡量公司的主要資產或最重要資產的價值。根據該方法,在確定公允價值時,可歸因於所有其他資產的現金流通過繳款資產費用(CAC)減去。MPEEM法假設無形資產的公允價值與該資產應佔現金流量的現值減去其他資產(有形資產和無形資產)的貢獻後的現值相同。 | |
無形資產-確認客户組合和競業禁止條款 | | | 有無方法包括將實際情景與假設情景進行比較,第一種情景是競業禁止有效的情景,而假設情景是不存在此類協議的情況,因此將存在競爭,從而降低公司的部分預期經濟效益。 | |
| | |
12月31日
2020 |
| |
12月31日
2019 |
| ||||||||||||||||||
| | |
直接
|
| |
間接
|
| |
直接
|
| |
間接
|
| ||||||||||||
子公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
聯合Comunicação Integrada Ltd da打印機(完全併入
公司2019年財務狀況表) |
| | | | — | | | | | | — | | | | | | 100% | | | | | | — | | |
Smarkio Tecnologia S.A.
|
| | | | 100% | | | | | | — | | | | | | — | | | | | | — | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
毛收入 | | | | | | | | | | | | | |
軟件使用許可
|
| | | | 25,745 | | | | | | 13,973 | | |
專業服務
|
| | | | 4,183 | | | | | | 1,289 | | |
| | | | | 29,928 | | | | | | 15,262 | | |
(-)税 | | | | | | | | | | | | | |
軟件使用許可
|
| | | | (2,993) | | | | | | (1,562) | | |
專業服務
|
| | | | (414) | | | | | | (144) | | |
| | | | | (3,407) | | | | | | (1,706) | | |
淨收入 | | | | | | | | | | | | | |
軟件使用許可
|
| | | | 22,752 | | | | | | 12,411 | | |
專業服務
|
| | | | 3,769 | | | | | | 1,145 | | |
| | | | | 26,521 | | | | | | 13,556 | | |
服務類型
|
| |
履行履約義務的時刻,包括重要的付款條款
|
| |
收入確認政策
|
|
軟件使用許可
|
| | 此類收入主要基於與客户簽訂的銷售協議對平臺使用(訂閲)收取的固定費用。它是按月確認的,從進入平臺的那一刻開始,一直到取消。還有 | | | 當服務控制權轉移到客户手中時,收入即確認,金額反映了這些產品或服務的預期對價。收入按毛值確認,考慮税額為 | |
服務類型
|
| |
履行履約義務的時刻,包括重要的付款條款
|
| |
收入確認政策
|
|
| | | 其他服務,如生成文檔、組織多渠道通信和觸發消息。這些服務的使用情況是根據個人使用量來衡量的。收入以這些數量和銷售協議中確定的單位價值為基礎,每月根據用途確認。發票在使用後的月初開具。在某些情況下,客户會在開具發票前驗證金額。應收賬款在開票後15至60天內收取。 | | | 支付給政府當局。根據某些確認標準,開出的金額記錄在應收賬款或客户預付款中。本公司與客户簽訂的協議不確定退貨項目的權利,也不授予客户對許可軟件的所有權。 | |
服務類型
|
| |
履約時刻
義務,包括重大付款 條款 |
| |
收入確認政策
|
|
專業服務
|
| | 專業服務收入基於提供信息技術相關服務,重點是平臺(軟件)的集成和維護。收取的金額通常是根據銷售協議中確定的小時/人工價格乘以工作小時數計算的。收入確認根據服務的交付情況進行,或根據完成百分比進行調整。然而,發票的開具以前是在銷售協議或建議書籤署的那一刻進行的。應收賬款在開票後15至60天內收取。 | | | 當服務控制權轉移到客户手中時,收入即確認,其金額反映了為交換這些服務而預期收到的對價。考慮到稍後要向政府當局繳納的税款,收入按毛值確認。開票金額記錄在應收賬款或客户預付款中,具體取決於特定的確認標準。 | |
|
按FVTPL計量的金融資產
|
| | 初始計量後,按公允價值計價。淨收入,包括利息或股息,在損益表中確認。 | |
|
按攤銷成本確認的金融資產
|
| | 初始計量後,按實際利率法按攤銷成本計量,減值從攤銷成本中扣除。收到的利息、匯兑收益和減值損失的收入在損益表中確認。在沖銷中確定的任何收益或虧損也計入損益表。 | |
| | |
年折舊率
|
| |
資產使用壽命
|
| |||
傢俱和固定裝置
|
| | | | 10.00% | | | |
10年
|
|
機械、器件和設備
|
| | | | 10.00% | | | |
10年
|
|
車輛
|
| | | | 10.00% | | | |
10年
|
|
IT設備
|
| | | | 20.00% | | | |
5年
|
|
通信設備
|
| | | | 10.00% | | | |
10年
|
|
設施
|
| | | | 10.00% | | | |
10年
|
|
租賃改進
|
| | | | 38.71% | | | |
2.6年
|
|
硬件
|
| | | | 20.00% | | | |
5年
|
|
| | |
期初餘額
|
| |
IFRS16
重新測量 |
| |
國際財務報告準則
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產總額
|
| | |
|
2,021
|
| | | |
|
—
|
| | | |
|
2,021
|
| |
財產、廠房和設備(一)
|
| | | | 617 | | | | | | 425 | | | | | | 1,042 | | |
其他非流動資產
|
| | | | 1,802 | | | | | | | | | | | | 1,802 | | |
非流動資產合計
|
| | | | 2,418 | | | | | | 425 | | | | | | 2,844 | | |
總資產
|
| | | | 4,440 | | | | | | 425 | | | | | | 4,865 | | |
| | |
期初餘額
|
| |
IFRS16
重新測量 |
| |
國際財務報告準則
|
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | |
租賃負債 - IFRS第16號(二)
|
| | | | — | | | | | | 295 | | | | | | 295 | | |
其他流動負債
|
| | | | 3,788 | | | | | | | | | | | | 3,788 | | |
流動負債總額
|
| | | | 3,788 | | | | | | 295 | | | | | | 4,083 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | |
其他非流動負債
|
| | | | 2,122 | | | | | | | | | | | | 2,122 | | |
租賃負債 - IFRS第16號(二)
|
| | | | — | | | | | | 130 | | | | | | 130 | | |
非流動負債合計
|
| | | | 2,122 | | | | | | 130 | | | | | | 2,252 | | |
股東權益
|
| | | | (1,470) | | | | | | - | | | | | | (1,470) | | |
股東權益和負債總額
|
| | | | 4,440 | | | | | | 425 | | | | | | 4,865 | | |
| | |
期初餘額
|
| |
IFRS16
重新測量 |
| |
完整的國際財務報告準則
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產總額
|
| | |
|
6,808
|
| | | |
|
—
|
| | | |
|
6,808
|
| |
財產、廠房和設備(一)
|
| | | | 502 | | | | | | 125 | | | | | | 627 | | |
其他非流動資產
|
| | | | 4,276 | | | | | | | | | | | | 4,276 | | |
非流動資產合計
|
| | |
|
4,778
|
| | | | | 125 | | | | |
|
4,903
|
| |
總資產
|
| | |
|
11,586
|
| | | | | 125 | | | | |
|
11,711
|
| |
| | |
期初餘額
|
| |
IFRS16
重新測量 |
| |
完整的國際財務報告準則
|
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | |
其他流動負債
|
| | | | 4,647 | | | | | | | | | | | | 4,647 | | |
租賃負債 - IFRS第16號(二)
|
| | | | — | | | | | | 130 | | | | | | 130 | | |
流動負債總額
|
| | |
|
4,647
|
| | | | | 130 | | | | |
|
4,777
|
| |
非流動負債合計
|
| | | | 2,376 | | | | | | — | | | | | | 2,376 | | |
股東權益
|
| | | | 4,563 | | | | | | (5) | | | | | | 4,558 | | |
總權益和負債
|
| | | | 11,586 | | | | | | 125 | | | | | | 11,711 | | |
| | |
期初餘額
|
| |
IFRS 16
重新測量 |
| |
完整的國際財務報告準則
|
| |||||||||
淨營業收入
|
| | |
|
13,556
|
| | | | | | | | | |
|
13,556
|
| |
提供服務的成本
|
| | | | (7,804) | | | | | | — | | | | | | (7,804) | | |
毛收入
|
| | |
|
5,752
|
| | | |
|
—
|
| | | |
|
5,752
|
| |
一般和行政費用(一)
|
| | | | (4,688) | | | | | | 39 | | | | | | (4,649) | | |
其他運營費用
|
| | | | (3,788) | | | | | | | | | | | | (3,788) | | |
| | | | | (8,476) | | | | | | 39 | | | | | | (8,437) | | |
淨財務結果(二)
|
| | | | (654) | | | | | | (44) | | | | | | (698) | | |
年度虧損
|
| | | | (3,378) | | | | | | (5) | | | | | | (3,383) | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
現金
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
銀行現金
|
| | | | 856 | | | | | | 106 | | | | | | 6 | | |
短期財務投資(一)
|
| | | | 22,094 | | | | | | 3,778 | | | | | | 156 | | |
| | | | | 22,952 | | | | | | 3,886 | | | | | | 164 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
應收貿易賬款
|
| | | | 12,476 | | | | | | 2,401 | | | | | | 1,528 | | |
(-)預計信貸損失
|
| | | | (426) | | | | | | — | | | | | | — | | |
| | | | | 12,048 | | | | | | 2,401 | | | | | | 1,528 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
員工
|
| | | | 45 | | | | | | 45 | | | | | | 30 | | |
供應商
|
| | | | 9 | | | | | | 142 | | | | | | 27 | | |
| | | | | 54 | | | | | | 187 | | | | | | 57 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
確認費用(I)
|
| | | | 129 | | | | | | — | | | | | | — | | |
使用許可證
|
| | | | 19 | | | | | | 14 | | | | | | — | | |
保險
|
| | | | 61 | | | | | | 20 | | | | | | 5 | | |
保修
|
| | | | 26 | | | | | | — | | | | | | — | | |
| | | | | 235 | | | | | | 34 | | | | | | 5 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
財產、廠房和設備(A)
|
| | | | 1,380 | | | | | | 502 | | | | | | 617 | | |
使用權IFRS 16(B)
|
| | | | 2,430 | | | | | | 125 | | | | | | 425 | | |
| | | | | 3,810 | | | | | | 627 | | | | | | 1,042 | | |
説明
|
| |
年度
折舊 費率 |
| |
成本
|
| |
累計
折舊 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| ||||||||||||||||||
傢俱和固定裝置
|
| | | | 10.00% | | | | | | 325 | | | | | | (158) | | | | | | 167 | | | | | | 144 | | | | | | 137 | | |
機械、器件和設備
|
| | | | 10.00% | | | | | | 3 | | | | | | (1) | | | | | | 2 | | | | | | — | | | | | | 87 | | |
輛車
|
| | | | 10.00% | | | | | | 39 | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | |
IT設備
|
| | | | 20.00% | | | | | | 1,015 | | | | | | (343) | | | | | | 672 | | | | | | 241 | | | | | | 83 | | |
通信設備
|
| | | | 10.00% | | | | | | 7 | | | | | | (3) | | | | | | 4 | | | | | | 4 | | | | | | 5 | | |
設施
|
| | | | 10.00% | | | | | | 76 | | | | | | (44) | | | | | | 32 | | | | | | 39 | | | | | | 47 | | |
租賃改進
|
| | | | 38.71% | | | | | | 130 | | | | | | (42) | | | | | | 88 | | | | | | — | | | | | | — | | |
硬件
|
| | | | 20.00% | | | | | | 920 | | | | | | (920) | | | | | | — | | | | | | 74 | | | | | | 258 | | |
正在對第三方物業進行改進
|
| | | | — | | | | | | 416 | | | | | | — | | | | | | 416 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 2,931 | | | | | | (1,551) | | | | | | 1,380 | | | | | | 502 | | | | | | 617 | | |
| | |
年度
折舊 費率 |
| |
2019年12月31日
|
| |
添加
|
| |
轉賬
|
| |
核銷
|
| |
2020年12月31日
|
| ||||||||||||||||||
傢俱和固定裝置
|
| | | | | | | | | | 266 | | | | | | 12 | | | | | | 47 | | | | | | — | | | | | | 325 | | |
機械、器件和設備
|
| | | | | | | | | | 1 | | | | | | 2 | | | | | | | | | | | | — | | | | | | 3 | | |
車輛
|
| | | | | | | | | | 39 | | | | | | | | | | | | | | | | | | — | | | | | | 39 | | |
IT設備
|
| | | | | | | | | | 443 | | | | | | 257 | | | | | | 326 | | | | | | (12) | | | | | | 1,014 | | |
通信設備
|
| | | | | | | | | | 7 | | | | | | | | | | | | | | | | | | — | | | | | | 7 | | |
設施
|
| | | | | | | | | | 76 | | | | | | | | | | | | | | | | | | — | | | | | | 76 | | |
租賃改進
|
| | | | | | | | | | 35 | | | | | | — | | | | | | 95 | | | | | | — | | | | | | 130 | | |
硬件
|
| | | | | | | | | | 921 | | | | | | | | | | | | | | | | | | — | | | | | | 921 | | |
正在對第三方物業進行改進
|
| | | | | | | | | | — | | | | | | 416 | | | | | | | | | | | | — | | | | | | 416 | | |
成本
|
| | | | | | | | | | 1,788 | | | | | | 687 | | | | | | 468 | | | | | | (12) | | | | | | 2,931 | | |
傢俱和固定裝置
|
| | | | 10.00% | | | | | | (122) | | | | | | (28) | | | | | | (7) | | | | | | — | | | | | | (157) | | |
機械、器件和設備
|
| | | | 10.00% | | | | | | (1) | | | | | | (0) | | | | | | — | | | | | | — | | | | | | (1) | | |
車輛
|
| | | | 10.00% | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | | | | | (39) | | |
IT設備
|
| | | | 20.00% | | | | | | (202) | | | | | | (84) | | | | | | (60) | | | | | | 2 | | | | | | (344) | | |
通信設備
|
| | | | 10.00% | | | | | | (3) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (4) | | |
設施
|
| | | | 10.00% | | | | | | (37) | | | | | | (8) | | | | | | — | | | | | | — | | | | | | (45) | | |
租賃改進
|
| | | | 38.71% | | | | | | (35) | | | | | | (0) | | | | | | (7) | | | | | | — | | | | | | (42) | | |
硬件
|
| | | | 20.00% | | | | | | (847) | | | | | | (72) | | | | | | — | | | | | | — | | | | | | (919) | | |
(-)累計折舊
|
| | | | | | | | | | (1,286) | | | | | | (193) | | | | | | (74) | | | | | | 2 | | | | | | (1,551) | | |
合計
|
| | | | | | | | | | 502 | | | | | | 494 | | | | | | 394 | | | | | | (10) | | | | | | 1,380 | | |
| | |
年度
折舊 費率 |
| |
2019年1月1日
|
| |
添加
|
| |
轉賬
|
| |
核銷
|
| |
2019年12月31日
|
| |||||||||||||||
傢俱和固定裝置
|
| | | | | | | 236 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | 266 | | |
機械、器件和設備
|
| | | | | | | 133 | | | | | | — | | | | | | — | | | | | | (132) | | | | | | 1 | | |
車輛
|
| | | | | | | 39 | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | |
IT設備
|
| | | | | | | 247 | | | | | | 196 | | | | | | — | | | | | | — | | | | | | 443 | | |
通信設備
|
| | | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | |
設施
|
| | | | | | | 76 | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | |
租賃改進
|
| | | | | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | |
| | |
年度
折舊 費率 |
| |
2019年1月1日
|
| |
添加
|
| |
轉賬
|
| |
核銷
|
| |
2019年12月31日
|
| ||||||||||||||||||
硬件
|
| | | | | | | | | | 921 | | | | | | — | | | | | | — | | | | | | — | | | | | | 921 | | |
成本
|
| | | | | | | | | | 1,694 | | | | | | 226 | | | | | | — | | | | | | (132) | | | | | | 1,788 | | |
傢俱和固定裝置
|
| | | | 10.00% | | | | | | (99) | | | | | | (23) | | | | | | — | | | | | | — | | | | | | (122) | | |
機械、器件和設備
|
| | | | 10.00% | | | | | | (46) | | | | | | (0) | | | | | | — | | | | | | 45 | | | | | | (1) | | |
車輛
|
| | | | 10.00% | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | | | | | (39) | | |
IT設備
|
| | | | 20.00% | | | | | | (165) | | | | | | (37) | | | | | | — | | | | | | — | | | | | | (202) | | |
通信設備
|
| | | | 10.00% | | | | | | (2) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | (3) | | |
設施
|
| | | | 10.00% | | | | | | (29) | | | | | | (8) | | | | | | — | | | | | | — | | | | | | (37) | | |
租賃改進
|
| | | | 38.71% | | | | | | (35) | | | | | | — | | | | | | — | | | | | | — | | | | | | (35) | | |
硬件
|
| | | | 20.00% | | | | | | (662) | | | | | | (185) | | | | | | — | | | | | | — | | | | | | (847) | | |
(-)累計
折舊 |
| | | | | | | | | | (1,077) | | | | | | (254) | | | | | | — | | | | | | 45 | | | | | | (1,286) | | |
合計
|
| | | | | | | | | | 617 | | | | | | (28) | | | | | | — | | | | | | (87) | | | | | | 502 | | |
|
| | |
年度
攤銷 費率 |
| |
12月31日
2019 |
| |
添加
|
| |
轉賬
|
| |
核銷
|
| |
12月31日
2020 |
| ||||||||||||||||||
使用權資產(IFRS 16)
|
| | | | | | | | | | 425 | | | | | | 2,743 | | | | | | 406 | | | | | | (425) | | | | | | 3,149 | | |
成本 | | | | | | | | | | | 425 | | | | | | 2,743 | | | | | | 406 | | | | | | (425) | | | | | | 3,149 | | |
使用權資產(IFRS 16)
|
| | | | (i) | | | | | | (300) | | | | | | (669) | | | | | | (175) | | | | | | 425 | | | | | | (719) | | |
(-)累計攤銷
|
| | | | | | | | | | (300) | | | | | | (669) | | | | | | (175) | | | | | | 425 | | | | | | (719) | | |
合計
|
| | | | | | | | | | 125 | | | | | | 2,074 | | | | | | 231 | | | | | | — | | | | | | 2,430 | | |
| | |
年度
攤銷 費率 |
| |
1月1日
2019 |
| |
添加
|
| |
轉賬
|
| |
核銷
|
| |
12月31日
2019 |
| |||||||||||||||
使用權資產(IFRS 16)
|
| | | | | | | 425 | | | | | | | | | | | | | | | | | | | | | | | | 425 | | |
成本 | | | | | | | | 425 | | | | | | — | | | | | | — | | | | | | — | | | | | | 425 | | |
使用權資產(IFRS 16)
|
| | | | | | | — | | | | | | (300) | | | | | | — | | | | | | | | | | | | (300) | | |
(-)累計攤銷
|
| | | | | | | — | | | | | | (300) | | | | | | — | | | | | | — | | | | | | (300) | | |
合計
|
| | | | | | | 425 | | | | | | (300) | | | | | | — | | | | | | — | | | | | | 125 | | |
| | | | | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
內部開發的軟件
|
| |
確定使用壽命
|
| | | | 3,223 | | | | | | 4,197 | | | | | | 1,219 | | |
軟件 - Smarkio
|
| |
確定使用壽命
|
| | | | 25,494 | | | | | | — | | | | | | — | | |
客户組合 - Smarkio
|
| |
確定使用壽命
|
| | | | 5,353 | | | | | | | | | | | | | | |
競業禁止 - Smarkio
|
| |
確定使用壽命
|
| | | | 3,168 | | | | | | — | | | | | | — | | |
| | | | | | | | 37,238 | | | | | | 4,197 | | | | | | 1,219 | | |
內部開發的軟件
|
| |
成本
|
| |
年度
費率 |
| |
累計
攤銷 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| ||||||||||||||||||
軟件2018
|
| | | | 1,327 | | | | | | 20% | | | | | | (639) | | | | | | 688 | | | | | | 954 | | | | | | 1,219 | | |
軟件2019
|
| | | | 3,541 | | | | | | 20% | | | | | | (1,006) | | | | | | 2,535 | | | | | | 3,243 | | | | | | — | | |
| | | | | 4,868 | | | | | | | | | | | | (1,645) | | | | | | 3,223 | | | | | | 4,197 | | | | | | 1,219 | | |
| | |
年度
折舊 費率 |
| |
12月31日
2019 |
| |
添加
|
| |
核銷
|
| |
12月31日
2020 |
| |||||||||||||||
內部開發的軟件
|
| | | | | | | | | | 4,868 | | | | | | — | | | | | | — | | | | | | 4,868 | | |
軟件 - Smarkio
|
| | | | | | | | | | — | | | | | | 25,926 | | | | | | — | | | | | | 25,926 | | |
客户組合 - Smarkio
|
| | | | | | | | | | — | | | | | | 5,586 | | | | | | — | | | | | | 5,586 | | |
非競爭 - Smarkio
|
| | | | | | | | | | — | | | | | | 3,234 | | | | | | — | | | | | | 3,234 | | |
成本
|
| | | | | | | | | | 4,868 | | | | | | 34,746 | | | | | | — | | | | | | 39,614 | | |
內部開發的軟件
|
| | | | 20.00% | | | | | | (671) | | | | | | (974) | | | | | | | | | | | | (1,645) | | |
軟件 - Smarkio
|
| | | | 20.00% | | | | | | — | | | | | | (432) | | | | | | | | | | | | (432) | | |
客户組合 - Smarkio
|
| | | | 50.00% | | | | | | — | | | | | | (233) | | | | | | | | | | | | (233) | | |
競業禁止 - Smarkio
|
| | | | 25.00% | | | | | | — | | | | | | (67) | | | | | | | | | | | | (67) | | |
(-)累計攤銷
|
| | | | | | | | | | (671) | | | | | | (1,706) | | | | | | — | | | | | | (2,376) | | |
合計
|
| | | | | | | | | | 4,197 | | | | | | 37,238 | | | | | | — | | | | | | 37,238 | | |
| | |
年度
折舊 費率 |
| |
1月1日
2019 |
| |
添加
|
| |
核銷
|
| |
12月31日
2019 |
| |||||||||||||||
內部開發的軟件
|
| | | | | | | | | | 1,327 | | | | | | 3,541 | | | | | | — | | | | | | 4,868 | | |
成本
|
| | | | | | | | | | 1,327 | | | | | | 3,541 | | | | | | — | | | | | | 4,868 | | |
內部開發的軟件
|
| | | | 20.00% | | | | | | (108) | | | | | | (563) | | | | | | | | | | | | (671) | | |
(-)累計攤銷
|
| | | | | | | | | | (108) | | | | | | (563) | | | | | | — | | | | | | (671) | | |
合計
|
| | | | | | | | | | 1,219 | | | | | | 2,978 | | | | | | — | | | | | | 4,197 | | |
類型
|
| |
保修
|
| |
到期
|
| |
年費
|
| |
12月31日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| ||||||||||||
營運資金 - Banco Itaú(I)和
Banco Safra |
| |
短票積分-
定期財務 投資 |
| | | | 10/23/2023 | | | |
10%至13%
|
| | | | 11,470 | | | | | | 117 | | | | | | 286 | | |
支票賬户負餘額
|
| |
—
|
| | | | — | | | |
11%至15%
|
| | | | — | | | | | | — | | | | | | 47 | | |
透支賬户
|
| |
—
|
| | | | — | | | |
35.42%
|
| | | | — | | | | | | — | | | | | | 699 | | |
透支賬户
|
| |
—
|
| | | | — | | | |
16.76%
|
| | | | — | | | | | | 845 | | | | | | — | | |
預付應收賬款
|
| |
高級
應收賬款 |
| | | | | | | |
1.4%至2%
|
| | | | — | | | | | | — | | | | | | 383 | | |
| | | | | | | | | | | | | | | | | 11,470 | | | | | | 962 | | | | | | 1,415 | | |
流動負債
|
| | | | | | | | | | | | | | | | 3,179 | | | | | | 962 | | | | | | 1,297 | | |
非流動負債
|
| | | | | | | | | | | | | | | | 8,291 | | | | | | — | | | | | | 118 | | |
年
|
| |
金額(R$)
|
| |||
2022
|
| | | | 4,525 | | |
2023
|
| | | | 3,766 | | |
| | | | | 8,291 | | |
| | |
到期
|
| |
年度
手續費 |
| |
12月31日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| |||||||||||||||
租賃負債 - IFRS 16 - 總部
|
| | | | 2/2/2015 | | | | | | 10.69% | | | | | | 2,673 | | | | | | 130 | | | | | | 425 | | |
租賃負債 - IFRS 16 - 車輛
|
| | | | 11/26/2022 | | | | | | 10.69% | | | | | | 227 | | | | | | — | | | | | | — | | |
租賃負債 - IFRS 16 - Smarkio
|
| | | | 9/1/2023 | | | | | | 15.39% | | | | | | 264 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | |
|
3,164
|
| | | |
|
130
|
| | | | | 425 | | |
流動負債
|
| | | | | | | | | | | | | | | | 668 | | | | | | 130 | | | | | | 295 | | |
非流動負債
|
| | | | | | | | | | | | | | | | 2,496 | | | | | | — | | | | | | 130 | | |
年
|
| |
金額(R$)
|
| |||
2022
|
| | | | 743 | | |
2023
|
| | | | 836 | | |
2024
|
| | | | 773 | | |
2025
|
| | | | 144 | | |
| | | | | 2,496 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
轉讓 - Smarkio Tecnologia S.A.的對價(一)
|
| | | | 61,464 | | | | | | | | | | | | | | |
總體考慮因素
|
| | | | 61,464 | | | | | | — | | | | | | — | | |
銷售股東
|
| |
百分比
|
| |
要轉移到
的總對價
|
| ||||||
Smarkio S.A.(葡萄牙)
|
| | | | 60.0% | | | | | | 36,894 | | |
費爾南多·尼格里·沃爾夫
|
| | | | 20.0% | | | | | | 12,285 | | |
亞歷山大·羅查·奧利維拉
|
| | | | 20.0% | | | | | | 12,285 | | |
| | | | | 100.0% | | | | | | 61,464 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
股東貸款
|
| | | | — | | | | | | 57 | | | | | | 501 | | |
| | | | | — | | | | | | 57 | | | | | | 501 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
4TI參與方(向關聯方借款)(I)
|
| | | | 9,828 | | | | | | — | | | | | | — | | |
| | | | | 9,828 | | | | | | — | | | | | | — | | |
當前部分
|
| | | | 2,442 | | | | | | — | | | | | | — | | |
非當前版本
|
| | | | 7,386 | | | | | | — | | | | | | — | | |
年
|
| |
金額(R$)
|
| |||
2022
|
| | | | 2,664 | | |
2023
|
| | | | 2,906 | | |
2024
|
| | | | 1,816 | | |
| | | | | 7,386 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
軟件使用許可
|
| | | | 25,745 | | | | | | 13,973 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
專業服務
|
| | | | 4,183 | | | | | | 1,289 | | |
毛收入
|
| | |
|
29,928
|
| | | |
|
15,262
|
| |
税(一) | | | | | (3,407) | | | | | | (1,706) | | |
| | | |
|
26,521
|
| | | |
|
13,556
|
| |
|
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
人員
|
| | | | (14,227) | | | | | | (4,243) | | |
第三方服務
|
| | | | (7,086) | | | | | | (3,694) | | |
基礎設施和數據處理
|
| | | | (10,713) | | | | | | (5,080) | | |
折舊攤銷
|
| | | | (2,569) | | | | | | (1,116) | | |
建築通用費
|
| | | | (341) | | | | | | (439) | | |
税
|
| | | | (680) | | | | | | (501) | | |
公用事業和服務
|
| | | | (115) | | | | | | (112) | | |
其他成本和費用
|
| | | | (281) | | | | | | (492) | | |
| | | | | (36,012) | | | | | | (15,677) | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
提供服務的成本
|
| | | | (13,603) | | | | | | (7,804) | | |
銷售和營銷費用
|
| | | | (6,355) | | | | | | (3,224) | | |
一般和行政費用
|
| | | | (16,054) | | | | | | (4,649) | | |
| | | | | (36,012) | | | | | | (15,677) | | |
財務收入
|
| |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
獲得的折扣
|
| | | | 30 | | | | | | 79 | | |
利息收益
|
| | | | 53 | | | | | | 7 | | |
財務投資收益
|
| | | | 156 | | | | | | 112 | | |
| | | | | 239 | | | | | | 198 | | |
財務費用
|
| |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
提供的折扣
|
| | | | (7) | | | | | | (32) | | |
銀行手續費
|
| | | | (37) | | | | | | (102) | | |
利息和罰款
|
| | | | (149) | | | | | | (227) | | |
租賃負債利息
|
| | | | (256) | | | | | | (31) | | |
關聯方借款利息
|
| | | | (329) | | | | | | — | | |
貸款和融資利息
|
| | | | (414) | | | | | | (318) | | |
金融交易税
|
| | | | (77) | | | | | | (75) | | |
投資虧損
|
| | | | (12) | | | | | | (9) | | |
匯兑變動損失
|
| | | | (137) | | | | | | (102) | | |
| | | | | (1,418) | | | | | | (896) | | |
淨財務收入(費用)
|
| | | | (1,179) | | | | | | (698) | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
當期所得税和社會繳款税
|
| | | | 301 | | | | | | — | | |
所得税和社會繳費總額
|
| | |
|
301
|
| | | |
|
—
|
| |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
所得税和社會繳費税前虧損
|
| | | | (11,159) | | | | | | (3,383) | | |
基本費率
|
| | | | 0% | | | | | | 0% | | |
所得税和社會繳款税
|
| | | | — | | | | | | — | | |
由視為所得確定的所得税和社會繳款税
子公司中的方式 |
| | | | (301) | | | | | | — | | |
税費
|
| | | | (301) | | | | | | — | | |
有效費率
|
| | | | 2.70% | | | | | | 0% | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
勞動力、税收和民事或有事項撥備
|
| | | | 148 | | | | | | 176 | | |
壞賬準備
|
| | | | 121 | | | | | | — | | |
税損結轉
|
| | | | 4,011 | | | | | | 607 | | |
| | | | | 4,280 | | | | | | 783 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
公允價值
至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |
公允價值
至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |
公允價值
至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |||||||||||||||||||||||||||
資產 | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 22,094 | | | | | | 858 | | | | | | 22,094 | | | | | | 3,778 | | | | | | 108 | | | | | | 3,778 | | | | | | 156 | | | | | | 8 | | | | | | 156 | | |
應收賬款
|
| | | | — | | | | | | 12,048 | | | | | | — | | | | | | — | | | | | | 2,400 | | | | | | — | | | | | | — | | | | | | 1,528 | | | | | | — | | |
| | | | | 22,094 | | | | | | 12,906 | | | | | | 22,094 | | | | | | 3,778 | | | | | | 2,508 | | | | | | 3,778 | | | | | | 156 | | | | | | 1,536 | | | | | | 156 | | |
負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付貿易賬款
|
| | | | — | | | | | | 3,440 | | | | | | — | | | | | | — | | | | | | 2,092 | | | | | | — | | | | | | — | | | | | | 877 | | | | | | — | | |
貸款和融資
|
| | | | — | | | | | | 11,470 | | | | | | — | | | | | | — | | | | | | 962 | | | | | | — | | | | | | — | | | | | | 1,415 | | | | | | — | | |
租賃負債
|
| | | | — | | | | | | 3,164 | | | | | | — | | | | | | — | | | | | | 130 | | | | | | — | | | | | | — | | | | | | 425 | | | | | | — | | |
對前股東的對價
|
| | | | — | | | | | | 61,464 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
分期付款項目
|
| | | | — | | | | | | 1,724 | | | | | | — | | | | | | — | | | | | | 2,178 | | | | | | — | | | | | | — | | | | | | 1,912 | | | | | | — | | |
| | | | | — | | | | |
|
81,262
|
| | | | | — | | | | | | — | | | | |
|
5,362
|
| | | | | — | | | | | | — | | | | |
|
4,629
|
| | | | | — | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
現金和現金等價物
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
銀行現金和短期金融投資
|
| | | | 22,950 | | | | | | 3,884 | | | | | | 162 | | |
應收賬款
|
| | | | 12,048 | | | | | | 2,400 | | | | | | 1,528 | | |
| | | | | 35,000 | | | | | | 6,286 | | | | | | 1,692 | | |
非衍生金融負債
|
| |
書
值 |
| |
合同
值 |
| |
最多12小時
個月 |
| |
1-2
年 |
| |
2-3
年 |
| |
>3
年 |
| ||||||||||||||||||
應付貿易賬款和其他應付款
|
| | | | 40,317 | | | | | | 40,317 | | | | | | 37,024 | | | | | | 3,293 | | | | | | — | | | | | | — | | |
貸款和融資
|
| | | | 11,470 | | | | | | 13,399 | | | | | | 4,277 | | | | | | 5,186 | | | | | | 3,936 | | | | | | — | | |
租賃負債
|
| | | | 3,164 | | | | | | 3,889 | | | | | | 971 | | | | | | 969 | | | | | | 972 | | | | | | 978 | | |
分期付款項目
|
| | | | 1,724 | | | | | | 1,724 | | | | | | 532 | | | | | | 495 | | | | | | 297 | | | | | | 401 | | |
| | | | | 56,675 | | | | | | 59,329 | | | | | | 42,804 | | | | | | 9,943 | | | | | | 5,205 | | | | | | 1,379 | | |
浮動利率資產
|
| |
2020
|
| |
2019
|
| ||||||
金融資產
|
| | | | 22,094 | | | | | | 3,777 | | |
操作
|
| |
餘額為
12月31日 2020 |
| |
風險
|
| |
場景I
(可能) |
| |
場景II
|
| |
場景III
|
| |||
(以巴西雷亞爾為單位)
|
| | | | | | |||||||||||||
利息以變動為準
|
| | | | 22,094 | | | |
CDI減少
|
| |
2.75%
|
| |
2.06%
|
| |
1.38%
|
|
財政投資回報變化
|
| | | | | | | | | | |
516至638
|
| |
387至478
|
| |
258至319
|
|
| | |
2020年12月31日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||
應付貿易賬款和其他應付款
|
| | | | 40,318 | | | | | | 2,092 | | | | | | 877 | | |
貸款和融資
|
| | | | 11,470 | | | | | | 962 | | | | | | 1,415 | | |
租賃負債
|
| | | | 3,163 | | | | | | 130 | | | | | | 425 | | |
分期付款項目
|
| | | | 1,725 | | | | | | 2,178 | | | | | | 1,912 | | |
金融負債
|
| | | | 56,676 | | | | | | 5,362 | | | | | | 4,629 | | |
現金和現金等價物
|
| | | | (22,952) | | | | | | (3,886) | | | | | | (164) | | |
淨現金
|
| | | | 33,724 | | | | | | 1,476 | | | | | | 4,465 | | |
總股本
|
| | | | 953 | | | | | | 4,558 | | | | | | (1,470) | | |
淨現金權益比(%)
|
| | | | 35.39 | | | | | | 0.32 | | | | | | (3.04) | | |
非現金項目:
|
| |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
財產、廠房和設備因損失而減少
|
| | | | — | | | | | | 87 | | |
捐贈導致財產、廠房和設備減少
|
| | | | 10 | | | | | | — | | |
因業務合併轉移物業、廠房和設備
|
| | | | (394) | | | | | | — | | |
與Smarkio收購相關的使用權轉讓
|
| | | | (231) | | | | | | — | | |
由於IFRS 16確立的租賃使用權,財產、廠房和設備增加
|
| | | | (2,743) | | | | | | — | | |
因業務合併轉移無形資產
|
| | | | (1) | | | | | | — | | |
| | | | | (3,359) | | | | | | 87 | | |
覆蓋範圍
|
| |
覆蓋範圍限制
|
| |||
專業民事責任
|
| | | | 5,000 | | |
員工的不誠實行為
|
| | | | 500 | | |
痛苦和遭受損害
|
| | | | 5,000 | | |
身體傷害
|
| | | | 5,000 | | |
知識產權
|
| | | | 5,000 | | |
文件丟失或被盜
|
| | | | 5,000 | | |
出庭
|
| | | | 5,000 | | |
鏡像恢復成本
|
| | | | 5,000 | | |
新子公司
|
| | | | 5,000 | | |
節省費用
|
| | | | 5,000 | | |
物質損壞
|
| | | | 5,000 | | |
連帶責任
|
| | | | 500 | | |
覆蓋範圍
|
| |
覆蓋範圍限制
|
| |||
應急費用
|
| | | | 10,000 | | |
調查費用
|
| | | | 10,000 | | |
沒收資產
|
| | | | 10,000 | | |
驅逐、引渡和限制自由
|
| | | | 10,000 | | |
支票賬户阻塞(在線附件)
|
| | | | 10,000 | | |
資產和權利不可用
|
| | | | 10,000 | | |
痛苦和遭受損害
|
| | | | 10,000 | | |
物質損害和身體傷害賠償
|
| | | | 10,000 | | |
不當勞動行為
|
| | | | 10,000 | | |
錯誤和遺漏
|
| | | | 10,000 | | |
延長參保退休人員自願離職補充期限
|
| | | | 10,000 | | |
子公司和新子公司
|
| | | | 10,000 | | |
內部律師保險
|
| | | | 10,000 | | |
節支保障
|
| | | | 10,000 | | |
涵蓋內部會計師、風險經理和內部審計師
|
| | | | 10,000 | | |
外部實體的覆蓋範圍
|
| | | | 10,000 | | |
由於法律原因對經理的保險
|
| | | | 10,000 | | |
納税義務
|
| | | | 10,000 | | |
覆蓋範圍
|
| |
覆蓋範圍限制
|
| |||
意外死亡附加保險
|
| | | | 1,295 | | |
因事故導致的全部或部分永久性殘疾
|
| | | | 1,295 | | |
死亡
|
| | | | 1,295 | | |
因病致永久性完全功能殘疾
|
| | | | 1,295 | | |
配偶去世
|
| | | | 388 | | |
兒童死亡
|
| | | | 129 | | |
終止金額
|
| | | | 129 | | |
喪葬津貼
|
| | | | 3 | | |
覆蓋範圍
|
| |
覆蓋範圍限制
|
| |||
意外死亡附加保險
|
| | | | 271 | | |
因事故導致的全部或部分永久性殘疾
|
| | | | 271 | | |
死亡
|
| | | | 271 | | |
因病致永久性完全功能殘疾
|
| | | | 271 | | |
配偶去世
|
| | | | 81 | | |
兒童死亡
|
| | | | 27 | | |
終止金額
|
| | | | 27 | | |
喪葬津貼
|
| | | | 5 | | |
| | | |
電話:+55 11 3848 5880
傳真:+55 11 3045 7363 www.bdo.com.br |
| |
Rua少校Quedinho 90
Consolação - São Paulo,SP - 巴西 01050-030 |
|
| | |
備註
|
| |
11月30日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 4 | | | | | | 1,958 | | | | | | 2,828 | | | | | | 1,497 | | |
應收賬款
|
| | | | 5 | | | | | | 9,992 | | | | | | 2,903 | | | | | | 1,134 | | |
預付款
|
| | | | 6 | | | | | | 134 | | | | | | 10 | | | | | | 1 | | |
預付費用
|
| | | | 6 | | | | | | 26 | | | | | | 93 | | | | | | 98 | | |
流動資產總額 | | | | | | | | | | | 12,110 | | | | | | 5,834 | | | | | | 2,730 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | 7 | | | | | | 625 | | | | | | 589 | | | | | | 454 | | |
無形資產
|
| | | | | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
非流動資產合計
|
| | | | | | | | | | 626 | | | | | | 590 | | | | | | 455 | | |
總資產
|
| | | | | | | | | | 12,736 | | | | | | 6,424 | | | | | | 3,185 | | |
負債和股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
應付貿易賬款
|
| | | | 8 | | | | | | 908 | | | | | | 306 | | | | | | 59 | | |
租約
|
| | | | 9 | | | | | | 108 | | | | | | 85 | | | | | | 51 | | |
員工工資及相關費用
|
| | | | 10 | | | | | | 903 | | | | | | 275 | | | | | | 67 | | |
應繳税金
|
| | | | 11 | | | | | | 361 | | | | | | 57 | | | | | | 26 | | |
應付所得税
|
| | | | 11 | | | | | | 1,042 | | | | | | 300 | | | | | | 140 | | |
其他應付款
|
| | | | 12 | | | | | | 7 | | | | | | 1 | | | | | | 226 | | |
應付股息
|
| | | | 13 | | | | | | 3,300 | | | | | | | | | | | | — | | |
遞延收入
|
| | | | 14 | | | | | | 85 | | | | | | 7 | | | | | | 3 | | |
流動負債總額
|
| | | | | | | | | | 6,714 | | | | | | 1,031 | | | | | | 572 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租約
|
| | | | 9 | | | | | | 163 | | | | | | 261 | | | | | | 280 | | |
非流動負債合計
|
| | | | | | | | | | 163 | | | | | | 261 | | | | | | 280 | | |
股權
|
| | | | 15 | | | | | | | | | | | | | | | | | | | | |
資本
|
| | | | | | | | | | 267 | | | | | | 160 | | | | | | 160 | | |
收入儲備
|
| | | | | | | | | | 5,592 | | | | | | 4,972 | | | | | | 2,173 | | |
歸屬於控股股東的股權
|
| | | | | | | | | | 5,859 | | | | | | 5,132 | | | | | | 2,333 | | |
負債和權益合計
|
| | | | | | | | | | 12,736 | | | | | | 6,424 | | | | | | 3,185 | | |
| | |
備註
# |
| |
11月30日
2020 |
| |
12月31日
2019 |
| |||||||||
淨收入
|
| | | | 16 | | | | | | 27,835 | | | | | | 10,152 | | |
提供服務的成本
|
| | | | 17 | | | | | | (5,079) | | | | | | (2,454) | | |
毛收入
|
| | | | | | | | | | 22,756 | | | | | | 7,698 | | |
運營費用
|
| | | | | | | | | | | | | | | | | | |
銷售和營銷費用
|
| | | | 18 | | | | | | (1,680) | | | | | | (371) | | |
一般和行政費用
|
| | | | 18 | | | | | | (1,884) | | | | | | (1,062) | | |
營業收入和費用
|
| | | | 18 | | | | | | (2,330) | | | | | | (1,565) | | |
| | | | | | | | | | | (5,894) | | | | | | (2,998) | | |
財務收入(費用)前收入
|
| | | | | | | | | | 16,862 | | | | | | 4,700 | | |
財務收入
|
| | | | 19 | | | | | | 87 | | | | | | 74 | | |
財務費用
|
| | | | 19 | | | | | | (96) | | | | | | (66) | | |
所得税和社會繳款税前收入
|
| | | | | | | | | | 16,853 | | | | | | 4,708 | | |
當期所得税和社會繳費税
|
| | | | 20 | | | | | | (3,249) | | | | | | (1,109) | | |
本年度收入
|
| | | | | | | | |
|
13,604
|
| | | |
|
3,599
|
| |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| ||||||
綜合收益 | | | | | | | | | | | | | |
本年度收入
|
| | | | 13,604 | | | | | | 3,599 | | |
綜合收益總額
|
| | | | 13,604 | | | | | | 3,599 | | |
歸屬於: 的綜合總收入: | | | | | | | | | | | | | |
控股股東
|
| | | | 13,604 | | | | | | 3,599 | | |
| | | | | 13,604 | | | | | | 3,599 | | |
| | |
大寫
|
| |
收入
預訂 |
| |
年收入
年份 |
| |
合計
|
| ||||||||||||
截至2019年1月1日的餘額
|
| | | | 160 | | | | | | 2,173 | | | | | | — | | | | | | 2,333 | | |
本年度收入
|
| | | | | | | | | | | | | | | | 3,599 | | | | | | 3,599 | | |
資金使用情況: | | | | | | | | | | | | | | | | | | | | | | | | | |
確認收入準備金
|
| | | | | | | | | | 2,799 | | | | | | (2,799) | | | | | | — | | |
股息分配
|
| | | | | | | | | | | | | | | | (800) | | | | | | (800) | | |
截至2019年12月31日的餘額
|
| | | | 160 | | | | | | 4,972 | | | | | | — | | | | | | 5,132 | | |
增資
|
| | |
|
107
|
| | | | | | | | | | | | | | | |
|
107
|
| |
本年度收入
|
| | | | | | | | | | | | | | | | 13,604 | | | | | | 13,604 | | |
資金使用情況: | | | | | | | | | | | | | | | | | | | | | | | | | |
確認收入準備金
|
| | | | | | | | | | 620 | | | | | | (620) | | | | | | — | | |
股息分配
|
| | | | | | | | | | | | | | | | (12,984) | | | | | | (12,984) | | |
截至2020年11月30日的餘額
|
| | | | 267 | | | | | | 5,592 | | | | | | — | | | | | | 5,859 | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| ||||||
經營活動的現金流 | | | | | | | | | | | | | |
所得税和社會繳款税前收入
|
| | | | 16,853 | | | | | | 4,708 | | |
調整收入前收入和社會貢獻對經營活動中使用的淨現金的影響:
|
| | | | | | | | | | | | |
確認租賃支付的利息
|
| | | | 84 | | | | | | 94 | | |
折舊和攤銷
|
| | | | 143 | | | | | | 105 | | |
貸方逾期未結清
|
| | | | — | | | | | | 77 | | |
| | | | | 227 | | | | | | 276 | | |
(減少)/增加資產 | | | | | | | | | | | | | |
應收貿易賬款
|
| | | | (7,089) | | | | | | (1,846) | | |
預付款
|
| | | | (124) | | | | | | (9) | | |
預付費用
|
| | | | 67 | | | | | | 5 | | |
負債增加/(減少) | | | | | | | | | | | | | |
應付貿易賬款
|
| | | | 602 | | | | | | 247 | | |
員工工資及相關費用
|
| | | | 628 | | | | | | 208 | | |
應繳税金
|
| | | | 304 | | | | | | 31 | | |
預期收入
|
| | | | 78 | | | | | | 4 | | |
其他應付款
|
| | | | 6 | | | | | | (225) | | |
經營活動中使用的現金
|
| | | | (5,528) | | | | | | (1,585) | | |
支付利息
|
| | | | (41) | | | | | | (47) | | |
繳納所得税和社會繳款税
|
| | | | (2,507) | | | | | | (949) | | |
經營活動提供(用於)的淨現金
|
| | | | 9,004 | | | | | | 2,403 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
購置房產、廠房和設備
|
| | | | (179) | | | | | | (164) | | |
用於投資活動的淨資金
|
| | | | (179) | | | | | | (164) | | |
融資活動的現金流
|
| | | | | | | | | | | | |
與第三方的融資活動
|
| | | | | | | | | | | | |
租賃付款
|
| | | | (118) | | | | | | (108) | | |
與第三方的融資活動提供的現金
|
| | | | (118) | | | | | | (108) | | |
通過與股東和關聯方的融資活動增加資本金
|
| | | | 107 | | | | | | — | | |
已支付股息
|
| | | | (9,684) | | | | | | (800) | | |
通過與股東的融資活動提供的現金
|
| | | | (9,577) | | | | | | (800) | | |
融資活動提供的資金
|
| | | | (9,695) | | | | | | (908) | | |
現金和現金等價物淨增加/(減少)
|
| | | | (870) | | | | | | 1,331 | | |
現金和現金等價物 | | | | | | | | | | | | | |
年初現金
|
| | | | 2,828 | | | | | | 1,497 | | |
年終現金
|
| | | | 1,958 | | | | | | 2,828 | | |
現金和現金等價物淨增加/(減少)
|
| | | | (870) | | | | | | 1,331 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
毛收入 | | | | | | | | | | | | | |
軟件使用許可
|
| | | | 16,567 | | | | | | 7,424 | | |
專業服務
|
| | | | 13,219 | | | | | | 3,440 | | |
| | | | | 29,786 | | | | | | 10,864 | | |
| | |
2020年12月31日
|
| |
2019年12月31日
|
| ||||||
(-)税 | | | | | | | | | | | | | |
軟件使用許可
|
| | | | (1,085) | | | | | | (487) | | |
專業服務
|
| | | | (866) | | | | | | (225) | | |
| | | | | (1,951) | | | | | | (712) | | |
淨收入 | | | | | | | | | | | | | |
軟件使用許可
|
| | | | 15,482 | | | | | | 6,937 | | |
專業服務
|
| | | | 12,353 | | | | | | 3,215 | | |
| | | | | 27,835 | | | | | | 10,152 | | |
|
服務類型
|
| |
履約時刻
義務,包括重大付款 條款 |
| |
收入確認政策
|
|
軟件使用許可
|
| | 此類收入主要基於根據與客户簽訂的銷售協議對平臺使用(SAAS)收取的可變費用。它是按月確認的,從進入平臺的那一刻開始,一直到取消。還有其他服務,如消息觸發、用户許可證和第三方SAAS服務。這些服務的使用情況是根據個人使用量來衡量的。收入是以這些數量和銷售協議中確定的單位價值為基礎的,每月根據用途確認。發票在使用後的月初開具。在某些情況下,客户會在開具發票前驗證金額。應收賬款在開票後15至90天內收取。 | | | 在將服務轉移給客户時確認收入,金額反映了這些產品或服務的預期對價。考慮到要向政府當局繳納的税款,收入按毛值確認。根據某些確認標準,開出的金額記錄在應收賬款或客户預付款中。本公司與客户簽訂的協議不確定退貨項目的權利,也不授予客户對許可軟件的所有權。 | |
專業服務
|
| | 專業服務收入基於提供信息技術相關服務,重點是平臺(軟件)的集成和維護。收費金額通常以小時/人工價格為基礎 | | | 當將服務轉移給客户時,收入即確認,金額反映了為交換這些服務而預期收到的對價。考慮到對 的徵税,收入按毛值確認 | |
服務類型
|
| |
履約時刻
義務,包括重大付款 條款 |
| |
收入確認政策
|
|
| | | 銷售協議中確定的 乘以工作時數。收入確認根據服務的交付情況進行,或根據完成百分比進行調整。然而,發票的開具以前是在合同或銷售建議書執行的那一刻進行的。應收賬款在開票後15至90天內收取。 | | | 稍後支付給政府部門。開票金額記錄在應收賬款或客户預付款中,具體取決於特定的確認標準。 | |
|
按FVTPL計量的金融資產
|
| | 初始計量後,按公允價值計價。淨收入(包括利息或股息)為 | |
| | | | 在損益表中確認。 | |
|
按攤銷成本確認的金融資產
|
| | 初始計量後,按實際利率法按攤銷成本計量,減值從攤銷成本中扣除。收到的利息、匯兑收益和減值損失的收入在損益表中確認。在沖銷中確定的任何收益或虧損也計入損益表。 | |
| | |
年折舊
費率 |
| |
有效壽命
資產 |
| |||
傢俱和固定裝置
|
| | | | 10.00% | | | |
10年
|
|
計算機和外圍設備
|
| | | | 20.00% | | | |
5年
|
|
租賃改進
|
| | | | 10.00% | | | |
10年
|
|
| | |
備註#
|
| |
期初餘額
|
| |
IFRS 16重新計量
|
| |
國際財務報告準則
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產總額
|
| | | | | | | | | | 2,730 | | | | | | — | | | | | | 2,730 | | |
物業、廠房和設備
|
| | | | (i) | | | | | | 123 | | | | | | 331 | | | | | | 454 | | |
其他非流動資產
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 1 | | |
非流動資產合計
|
| | | | | | | | | | 124 | | | | | | 331 | | | | | | 455 | | |
總資產
|
| | | | | | | | | | 2,854 | | | | | | 331 | | | | | | 3,185 | | |
| | |
備註#
|
| |
期初餘額
|
| |
IFRS 16重新計量
|
| |
國際財務報告準則
|
| ||||||||||||
流動負債
|
| | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債 - IFRS 16
|
| | | | (Ii) | | | | | | — | | | | | | 51 | | | | | | 51 | | |
其他流動負債
|
| | | | | | | | | | 521 | | | | | | — | | | | | | 521 | | |
流動負債總額
|
| | | | | | | | | | 521 | | | | | | 51 | | | | | | 572 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債 - IFRS 16
|
| | | | (Ii) | | | | | | — | | | | | | 280 | | | | | | 280 | | |
非流動負債合計
|
| | | | | | | | | | — | | | | | | 280 | | | | | | 280 | | |
股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
歸屬於控股股東的股權
|
| | | | | | | | | | 2,333 | | | | | | — | | | | | | 2,333 | | |
負債和權益合計
|
| | | | | | | | | | 2,854 | | | | | | 331 | | | | | | 3,185 | | |
| | |
備註#
|
| |
期初餘額
|
| |
IFRS 16重新計量
|
| |
國際財務報告準則
|
| ||||||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動資產總額
|
| | | | | | | | | | 5,834 | | | | | | — | | | | | | 5,834 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
物業、廠房和設備
|
| | | | (i) | | | | | | 263 | | | | | | 326 | | | | | | 589 | | |
其他非流動資產
|
| | | | | | | | | | 1 | | | | | | — | | | | | | 1 | | |
非流動資產合計
|
| | | | | | | | | | 264 | | | | | | 326 | | | | | | 590 | | |
總資產
|
| | | | | | | | | | 6,098 | | | | | | 326 | | | | | | 6,424 | | |
| | |
備註#
|
| |
期初餘額
|
| |
IFRS 16重新計量
|
| |
國際財務報告準則
|
| ||||||||||||
負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (Ii) | | | | | | — | | | | | | 85 | | | | | | 85 | | |
其他流動負債
|
| | | | | | | | | | 946 | | | | | | — | | | | | | 946 | | |
流動負債總額
|
| | | | | | | | | | 946 | | | | | | 85 | | | | | | 1,031 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
租賃負債
|
| | | | (Ii) | | | | | | — | | | | | | 261 | | | | | | 261 | | |
非流動負債合計
|
| | | | | | | | | | — | | | | | | 261 | | | | | | 261 | | |
股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
歸屬於控股股東的股權
|
| | | | | | | | | | 5,153 | | | | | | (21) | | | | | | 5,132 | | |
負債和權益合計
|
| | | | | | | | | | 6,098 | | | | | | 326 | | | | | | 6,424 | | |
| | |
備註#
|
| |
期初餘額
|
| |
IFRS 16重新計量
|
| |
國際財務報告準則
|
| ||||||||||||
淨營業收入
|
| | | | | | | | | | 10,152 | | | | | | — | | | | | | 10,152 | | |
提供服務的成本
|
| | | | | | | | | | (2,454) | | | | | | — | | | | | | (2,454) | | |
毛收入
|
| | | | | | | | | | 7,698 | | | | | | — | | | | | | 7,698 | | |
一般和行政費用
|
| | | | (i) | | | | | | (1,089) | | | | | | 27 | | | | | | (1,062) | | |
其他運營費用
|
| | | | | | | | | | (1,936) | | | | | | — | | | | | | (1,936) | | |
| | | | | | | | | | | (3,024) | | | | | | 27 | | | | | | (2,998) | | |
淨財務業績
|
| | | | | | | | | | 57 | | | | | | (48) | | | | | | 8 | | |
本年度淨(虧損)/收入
|
| | | | | | | | | | 3,620 | | | | | | (21) | | | | | | 3,599 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
現金
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
銀行現金
|
| | | | 1,860 | | | | | | 399 | | | | | | 123 | | |
短期財務投資(一)
|
| | | | 97 | | | | | | 2,429 | | | | | | 1,373 | | |
| | | | | 1,958 | | | | | | 2,828 | | | | | | 1,497 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
|
與Bradesco Invest Facil的投資
|
| |
CDI的5%
|
| |
CDI的5%
|
| |
CDI的5%
|
|
與桑坦德銀行的投資
|
| |
CDI的5%
|
| |
CDI的5%
|
| |
—
|
|
Investment Bradesco FI CFI
|
| |
94%的CDI
|
| |
94%的CDI
|
| |
—
|
|
與ItaúPremium DI FICFI的投資
|
| |
—
|
| |
—
|
| |
100%CDI
|
|
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
貿易應收賬款
|
| | | | 10,162 | | | | | | 3,073 | | | | | | 1,227 | | |
(-)預計信貸損失(I)
|
| | | | (170) | | | | | | (170) | | | | | | (93) | | |
| | | | | 9,992 | | | | | | 2,903 | | | | | | 1,134 | | |
|
截至2019年1月1日
|
| | | | 93 | | |
|
添加
|
| | | | 77 | | |
|
金額已沖銷 - 核銷
|
| | | | — | | |
|
截至2019年12月31日
|
| | | | 170 | | |
|
添加
|
| | | | — | | |
|
金額已沖銷 - 核銷
|
| | | | — | | |
|
截至2020年11月30日
|
| | | | 170 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
預支給員工
|
| | | | 87 | | | | | | 6 | | | | | | — | | |
預付款給供應商
|
| | | | 47 | | | | | | 4 | | | | | | 1 | | |
| | | | | 134 | | | | | | 10 | | | | | | 1 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
預付費用(A)
|
| | | | 26 | | | | | | 93 | | | | | | 98 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
財產、廠房和設備(A)
|
| | | | 394 | | | | | | 263 | | | | | | 123 | | |
使用權資產(IFRS 16)(B)
|
| | | | 231 | | | | | | 326 | | | | | | 331 | | |
| | | | | 625 | | | | | | 589 | | | | | | 454 | | |
説明
|
| |
年度
折舊 費率 |
| |
成本
|
| |
累計
折舊 |
| |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| ||||||||||||||||||
傢俱和固定裝置
|
| | | | 10.00% | | | | | | 47 | | | | | | (7) | | | | | | 40 | | | | | | 39 | | | | | | 18 | | |
計算機和外圍設備
|
| | | | 20.00% | | | | | | 325 | | | | | | (60) | | | | | | 266 | | | | | | 132 | | | | | | 12 | | |
租賃改進
|
| | | | 10.00% | | | | | | 96 | | | | | | (7) | | | | | | 88 | | | | | | 92 | | | | | | 93 | | |
| | | | | | | | | | | 468 | | | | | | (74) | | | | | | 394 | | | | | | 263 | | | | | | 123 | | |
| | |
年度
折舊 費率(%) |
| |
12月
31, 2019 |
| |
添加
|
| |
寫入-
休假 |
| |
11月
30, 2020 |
| |||||||||||||||
傢俱和固定裝置
|
| | | | | | | | | | 41 | | | | | | 6 | | | | | | — | | | | | | 47 | | |
計算機和外圍設備
|
| | | | | | | | | | 152 | | | | | | 173 | | | | | | — | | | | | | 325 | | |
租賃改進
|
| | | | | | | | | | 96 | | | | | | — | | | | | | — | | | | | | 96 | | |
成本 | | | | | | | | | | | 289 | | | | | | 179 | | | | | | — | | | | | | 468 | | |
傢俱和固定裝置
|
| | | | 10.00% | | | | | | (2) | | | | | | (5) | | | | | | — | | | | | | (7) | | |
計算機和外圍設備
|
| | | | 20.00% | | | | | | (20) | | | | | | (40) | | | | | | — | | | | | | (60) | | |
租賃改進
|
| | | | 10.00% | | | | | | (4) | | | | | | (3) | | | | | | — | | | | | | (7) | | |
(-)累計折舊
|
| | | | | | | | | | (26) | | | | | | (48) | | | | | | — | | | | | | (74) | | |
合計 | | | | | | | | | | | 263 | | | | | | 131 | | | | | | — | | | | | | 394 | | |
| | |
年度
折舊 費率(%) |
| |
1月
1, 2019 |
| |
添加
|
| |
核銷
|
| |
12月
31, 2019 |
| |||||||||||||||
傢俱和固定裝置
|
| | | | | | | | | | 18 | | | | | | 23 | | | | | | — | | | | | | 41 | | |
計算機和外圍設備
|
| | | | | | | | | | 12 | | | | | | 140 | | | | | | — | | | | | | 152 | | |
租賃改進
|
| | | | | | | | | | 95 | | | | | | 1 | | | | | | — | | | | | | 96 | | |
成本 | | | | | | | | | | | 125 | | | | | | 164 | | | | | | — | | | | | | 289 | | |
傢俱和固定裝置
|
| | | | 10.00% | | | | | | (0) | | | | | | (2) | | | | | | — | | | | | | (2) | | |
計算機和外圍設備
|
| | | | 20.00% | | | | | | (2) | | | | | | (18) | | | | | | — | | | | | | (20) | | |
租賃改進
|
| | | | 10.00% | | | | | | — | | | | | | (4) | | | | | | — | | | | | | (4) | | |
(-)累計折舊
|
| | | | | | | | | | (2) | | | | | | (24) | | | | | | — | | | | | | (26) | | |
合計 | | | | | | | | | | | 123 | | | | | | 140 | | | | | | — | | | | | | 263 | | |
| | |
11月
30, 2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| |||||||||
使用權資產(IFRS 16)
|
| | | | 231 | | | | | | 326 | | | | | | 331 | | |
| | |
年度
攤銷 費率 |
| |
12月
31, 2019 |
| |
添加
|
| |
核銷
|
| |
11月
30, 2020 |
| |||||||||||||||
使用權資產 - 聖保羅
|
| | | | | | | | | | 346 | | | | | | — | | | | | | — | | | | | | 346 | | |
使用權資產 - Itajubá
|
| | | | | | | | | | 76 | | | | | | — | | | | | | 76 | | | | | | | | |
成本
|
| | | | | | | | |
|
422
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
422
|
| |
使用權資產 - 聖保羅
|
| | | | (i) | | | | | | (85) | | | | | | (64) | | | | | | — | | | | | | (149) | | |
使用權資產 - Itajubá
|
| | | | (i) | | | | | | (11) | | | | | | (31) | | | | | | — | | | | | | (42) | | |
(-)累計攤銷
|
| | | | | | | | | | (81) | | | | | | (95) | | | | | | — | | | | | | (191) | | |
合計 | | | | | | | | | | | 326 | | | | | | (95) | | | | | | — | | | | | | 231 | | |
| | |
年度
攤銷 費率 |
| |
1月1日
2019 |
| |
添加
|
| |
核銷
|
| |
11月
30, 2019 |
| |||||||||||||||
使用權資產 - 聖保羅
|
| | | | | | | | | | 346 | | | | | | — | | | | | | — | | | | | | 346 | | |
使用權資產 - Itajubá
|
| | | | | | | | | | — | | | | | | 76 | | | | | | | | | | | | 76 | | |
成本
|
| | | | | | | | |
|
346
|
| | | |
|
76
|
| | | |
|
—
|
| | | |
|
422
|
| |
使用權資產 - 聖保羅
|
| | | | (i) | | | | | | (15) | | | | | | (70) | | | | | | | | | | | | (85) | | |
使用權資產 - Itajubá
|
| | | | (i) | | | | | | — | | | | | | (11) | | | | | | | | | | | | (11) | | |
(-)累計攤銷
|
| | | | | | | | | | — | | | | | | (81) | | | | | | — | | | | | | (96) | | |
合計 | | | | | | | | | | | 331 | | | | | | 326 | | | | | | — | | | | | | 326 | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| |||||||||
國內貿易應付帳款
|
| | | | 908 | | | | | | 306 | | | | | | 59 | | |
| | | | | 908 | | | | | | 306 | | | | | | 59 | | |
| | |
到期
|
| |
年度
手續費 |
| |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||||||||
租賃負債IFRS 16 - 聖保羅
|
| | | | 01/09/2023 | | | | | | 15.39% | | | | | | 233 | | | | | | 281 | | | | | | 331 | | |
租賃負債IFRS 16 - Smarkio Itajubá
|
| | | | 01/11/2021 | | | | | | 15.39% | | | | | | 38 | | | | | | 66 | | | | | | — | | |
| | | | | | | | | | | | | | | | | 271 | | | | | | 347 | | | | | | 331 | | |
流動負債
|
| | | | | | | | | | | | | | | | 108 | | | | | | 85 | | | | | | 51 | | |
非流動負債
|
| | | | | | | | | | | | | | | | 163 | | | | | | 261 | | | | | | 280 | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| ||||||
截至1月1日的餘額
|
| | | | 346 | | | | | | 331 | | |
新增租賃負債
|
| | | | - | | | | | | 76 | | |
本金支付
|
| | | | (118) | | | | | | (108) | | |
付息
|
| | | | (41) | | | | | | (47) | | |
應計利息
|
| | | | 84 | | | | | | 94 | | |
截至12月31日的餘額
|
| | | | 271 | | | | | | 346 | | |
年
|
| |
金額
|
| |||
2021
|
| | | | 6 | | |
2022
|
| | | | 83 | | |
2023
|
| | | | 74 | | |
| | | | | 163 | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| |||||||||
員工工資及相關費用
|
| | | | 341 | | | | | | 148 | | | | | | 38 | | |
休假經費和第十三次工資
|
| | | | 562 | | | | | | 127 | | | | | | 29 | | |
| | | | | 903 | | | | | | 275 | | | | | | 67 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
對社會融合計劃(PIS)的貢獻
|
| | | | 27 | | | | | | 1 | | | | | | 1 | | |
社保基金繳費(COFINS)
|
| | | | 124 | | | | | | 3 | | | | | | 3 | | |
服務税(ISS)
|
| | | | 107 | | | | | | 39 | | | | | | 19 | | |
其他
|
| | | | 103 | | | | | | 14 | | | | | | 3 | | |
| | | | | 361 | | | | | | 57 | | | | | | 26 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
企業所得税(IRPJ)
|
| | | | 783 | | | | | | 228 | | | | | | 104 | | |
社會貢獻税(CSLL)
|
| | | | 259 | | | | | | 72 | | | | | | 36 | | |
| | | | | 1,042 | | | | | | 300 | | | | | | 140 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
其他應付款(A)
|
| | | | 7 | | | | | | 1 | | | | | | 226 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
應付股息(A)
|
| | | | 3,300 | | | | | | — | | | | | | — | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| |||||||||
遞延收入
|
| | | | 85 | | | | | | 7 | | | | | | 3 | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| |
1月1日
2019 |
| |||||||||
股本
|
| | | | 266,600 | | | | | | 160,000 | | | | | | 160,000 | | |
| | |
2020年11月30日
|
| |
2019年12月31日
|
| ||||||
軟件開發和許可
|
| | | | 16,567 | | | | | | 7,424 | | |
專業服務
|
| | | | 13,219 | | | | | | 3,440 | | |
提供的服務毛收入
|
| | | | 29,786 | | | | | | 10,864 | | |
銷售扣税(A)
|
| | | | (1,951) | | | | | | (712) | | |
| | | | | 27,835 | | | | | | 10,152 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| ||||||
雲基礎設施成本
|
| | | | (732) | | | | | | (454) | | |
許可費用(A)
|
| | | | (1,054) | | | | | | (615) | | |
其他技術成本
|
| | | | (283) | | | | | | (77) | | |
AI雲服務成本
|
| | | | (139) | | | | | | — | | |
人員(B) | | | | | (2,871) | | | | | | (1,308) | | |
| | | | | (5,079) | | | | | | (2,454) | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| ||||||
銷售和營銷費用(A)
|
| | | | (1,680) | | | | | | (371) | | |
一般和行政費用(B)
|
| | | | (1,884) | | | | | | (1,062) | | |
營業收入和費用(C)
|
| | | | (2,330) | | | | | | (1,565) | | |
| | | | | (5,894) | | | | | | (2,998) | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| ||||||
其他收入
|
| | | | 58 | | | | | | 1 | | |
其他方提供的服務(A)
|
| | | | (2,364) | | | | | | (1,480) | | |
税費
|
| | | | (8) | | | | | | (9) | | |
其他費用
|
| | | | (16) | | | | | | (77) | | |
| | | | | (2,330) | | | | | | (1,565) | | |
財務收入
|
| |
11月
30, 2020 |
| |
12月
31, 2019 |
| ||||||
財務投資收益率
|
| | | | 37 | | | | | | 74 | | |
獲得的折扣
|
| | | | 50 | | | | | | 1 | | |
| | | | | 87 | | | | | | 74 | | |
財務費用
|
| |
11月
30, 2020 |
| |
12月
31, 2019 |
| ||||||
提供的折扣
|
| | | | (6) | | | | | | (3) | | |
銀行手續費
|
| | | | (44) | | | | | | (14) | | |
支付利息和罰款
|
| | | | (46) | | | | | | (49) | | |
| | | | | (96) | | | | | | (66) | | |
淨財務收入(費用)
|
| | | | (9) | | | | | | 8 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| ||||||
當期所得税和社會繳款税
|
| | | | (3,249) | | | | | | (1,109) | | |
| | |
11月30日
2020 |
| |
12月31日
2019 |
| ||||||
當期所得税和社會繳款税
|
| | | | (3,249) | | | | | | (1,109) | | |
淨收入
|
| | | | 27,835 | | | | | | 10,152 | | |
税基 - 視為收入(32%)
|
| | | | 9,554 | | | | | | 3,262 | | |
所得税 - 15%
|
| | | | (1,433) | | | | | | (490) | | |
附加税 - 10%
|
| | | | (956) | | | | | | (326) | | |
社會繳款税 - 9%
|
| | | | (860) | | | | | | (293) | | |
税費
|
| | | | (3,249) | | | | | | (1,109) | | |
有效費率
|
| | | | (11.67)% | | | | | | (10.92)% | | |
| | |
2020年11月30日
|
| |
2019年12月31日
|
| |
2019年1月1日
|
| |||||||||||||||||||||||||||||||||||||||||||||
資產
|
| |
公允價值
至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |
公允價值
至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |
公允價值
至 利潤或 虧損 |
| |
攤銷
成本 |
| |
一級
|
| |||||||||||||||||||||||||||
現金和現金等價物
|
| | | | 97 | | | | | | 1,861 | | | | | | 97 | | | | | | 2,429 | | | | | | 399 | | | | | | 2,429 | | | | | | 1,373 | | | | | | 124 | | | | | | 1,373 | | |
應收賬款
|
| | | | — | | | | | | 9,992 | | | | | | — | | | | | | — | | | | | | 2,903 | | | | | | — | | | | | | — | | | | | | 1,134 | | | | | | — | | |
| | | | | 97 | | | | | | 11,853 | | | | | | 97 | | | | | | 2,429 | | | | | | 3,302 | | | | | | 2,429 | | | | | | 1,373 | | | | | | 1,258 | | | | | | 1,373 | | |
負債 | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
交易
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應付帳款
|
| | | | — | | | | | | 908 | | | | | | — | | | | | | — | | | | | | 306 | | | | | | — | | | | | | — | | | | | | 59 | | | | | | — | | |
租賃負債
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | — | | | | | | 271 | | | | | | — | | | | | | — | | | | | | 346 | | | | | | — | | | | | | — | | | | | | 331 | | | | | | — | | |
| | | | | — | | | | | | 1,179 | | | | | | — | | | | | | — | | | | | | 652 | | | | | | — | | | | | | — | | | | | | 390 | | | | | | — | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
現金和現金等價物
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
銀行現金和短期金融投資
|
| | | | 1,957 | | | | | | 2,828 | | | | | | 1,496 | | |
應收賬款
|
| | | | 9,992 | | | | | | 2,903 | | | | | | 1,134 | | |
短期財務投資
|
| | |
|
11,950
|
| | | |
|
5,731
|
| | | |
|
2,631
|
| |
非衍生金融負債
|
| |
賬面價值
|
| |
合同
值 |
| |
最多12個
個月 |
| |
1-2年
|
| |
2-3年
|
| |||||||||||||||
應付貿易賬款和其他應付款
|
| | | | 908 | | | | | | 908 | | | | | | 908 | | | | | | — | | | | | | | | |
租賃負債
|
| | | | 271 | | | | | | 325 | | | | | | 141 | | | | | | 100 | | | | | | 83 | | |
| | | | | 1,179 | | | | | | 1,233 | | | | | | 1,049 | | | | | | 100 | | | | | | 83 | | |
浮動利率資產
|
| |
2020
|
| |
2019
|
| ||||||
金融資產
|
| | | | 97 | | | | | | 2,429 | | |
操作
|
| |
截至
的餘額
11月30日 2020 |
| |
風險
|
| |
場景I
(可能) |
| |
場景II
|
| |
場景III
|
| ||||||||||||
利息可能會發生變化
|
| | | | 97 | | | |
CDI減少
|
| | | | 2.75% | | | | | | 2.06% | | | | | | 1.38% | | |
財政投資回報變化
|
| | | | | | | | | | | | | 3 | | | | | | 2 | | | | | | 1 | | |
| | |
11月
30, 2020 |
| |
12月
31, 2019 |
| |
1月
1, 2019 |
| |||||||||
應付貿易賬款和其他應付款
|
| | | | 4,215 | | | | | | 307 | | | | | | 285 | | |
租賃負債
|
| | | | 271 | | | | | | 346 | | | | | | 331 | | |
| | | | | 4,486 | | | | | | 653 | | | | | | 616 | | |
現金和現金等價物
|
| | | | (1,958) | | | | | | (2,828) | | | | | | (1,497) | | |
淨現金
|
| | | | 2,528 | | | | | | (2,175) | | | | | | (881) | | |
總股本
|
| | | | 5,859 | | | | | | 5,132 | | | | | | 2,333 | | |
淨現金權益比(%)
|
| | | | 43.15% | | | | | | (42.38)% | | | | | | (37.76)% | | |
非現金項目:
|
| |
11月30日
2020 |
| |
12月31日
2019 |
| ||||||
由於IFRS 16確立的租賃使用權,物業、廠房和設備增加
|
| | | | — | | | | | | 76 | | |
| | | | | — | | | | | | 76 | | |
|
費爾南多·尼格里·沃爾夫
總經理 |
| |
Francisco Luciano Merege FLM
Assessoria Contábil LTDA |
|
|
高盛有限責任公司
|
| |
摩根士丹利
|
| |
Itau BBA
|
|
|
瑞銀投資銀行
|
| |
Bradesco BBI
|
| |
XP Invstientos
|
|
| | | | Zenvia Inc. | | ||||||
| | | | 發件人: | | |
|
| |||
| | | | | | | 名稱: | | | Cassio Bobsin | |
| | | | | | | 標題: | | |
首席執行官
|
|
| | | | 發件人: | | |
|
| |||
| | | | | | | 名稱: | | | 雷納託·弗里德里希 | |
| | | | | | | 標題: | | |
首席財務官
|
|
| | |
名稱
|
| |
標題
|
|
發件人: | | |
名稱:
|
| | 首席執行官(首席執行官) | |
| | | | ||||
發件人: | | |
名稱:
|
| | 首席財務官(首席財務官和主要會計官) | |
| | | | ||||
發件人: | | |
名稱:
|
| | 董事(董事長) | |
| | | | ||||
發件人: | | |
名稱:
|
| | 導演 | |
| | | | ||||
發件人: | | |
名稱:
|
| | 導演 | |
| | | | ||||
發件人: | | |
名稱:
|
| | 導演 | |
| | | | ||||
發件人: | | |
名稱:
|
| | 導演 | |
| | | | ||||
發件人: | | |
名稱:
|
| | 導演 | |
| | | | ||||
發件人: | | |
名稱:
|
| | 美國授權代表 | |
展品編號:
|
| |
説明
|
|
1.01* | | | 承保協議格式 | |
3.01* | | | Zenvia Inc.的章程大綱和章程格式,在發售完成後生效 | |
4.01* | | | 之間的股東協議形式,發行完成後生效 | |
4.02* | | | 之間的註冊權協議格式,發售完成後生效 | |
5.01* | | | Zenvia Inc.開曼羣島法律顧問Maples和Calder對A類普通股有效性的意見 | |
10.01 | | | MKMB Soluçóes Tecnológicas Ltd da和Facebook,Inc.之間WhatsApp商務解決方案提供商的Facebook條款,日期為2019年9月17日 | |
10.02† | | | 截至2017年11月23日,Zenvia Mobile Serviços Digitais S.A.和Claro S.A.之間的臨時短號碼供應協議的英文翻譯 | |
10.03†# | | | 截至2019年11月14日,Zenvia Mobile Serviços Digitais S.A.和Oi Móvel S.A.之間提供短信發送服務協議的英譯本 | |
10.04† | | | 截至2020年1月7日,Zenvia Mobile Serviços Digitais S.A.與Oi Móvel S.A.的短信服務和技術管理服務協議第01/2020號修正案的英譯本 | |
10.05† | | | Zenvia Mobile Serviços Digitais S.A.與Oi Móvel S.A.之間的標準格式協議技術服務管理英文翻譯,日期為2020年1月7日 | |
10.06† | | | Zenvia Mobile Serviços Digitais S.A.與Telefonica Brasil S.A.簽署的魚雷企業協議英文譯本,日期為2020年4月1日 | |
10.07†# | | | 截至2020年7月21日,Zenvia Mobile Serviços Digitais S.A.和TIM S.A.之間的服務提供協議的英文翻譯 | |
10.08†# | | | 米格爾·安格爾·莫金、朱利安·本德爾、Ezquiel Sculli、Lautaro Schiaffino、其餘股東和員工以及Zenvia Mobile Serviços Digitais S.A.和米格爾·安格爾·莫金作為股東代表,與Rodati Motors Corporation、Rodati Motors Central de Informaçáes de Vículos Automotores Ltd.、Rodati Services S.Ltd.簽訂的股份買賣協議(以下簡稱:Miguel安格爾Morkin、Julián Bender、Ezquiel Sculli、Lautaro Schiaffino和Zenvia Mobile Serviços Digitais S.A.和Miguel Angel Morkin作為股東代表)簽署了股份買賣協議。 | |
10.09†# | | | Zenvia Mobile Serviços Digitais S.A.與Fernando Jorge Wosniak STeler,Fundo de Invstiento em Participaçáes MultiestratéGia Inovabra I-Invstiento no External,Raul Marcelo Wosniak STeleR,Wagner Gomes Carvalho,Luiz Carlos Capelati,GuizVanderlei Arcanjo Carnielo Calejon、Heitor Sakoda和Cleber Augusto Calejon,日期為2021年3月19日 | |
10.10†# | | | Zenvia Mobile Serviços Digitais S.A.與Vanderlei Archangel Carnielo Calejon、Heitor Sakoda和Cleber Augusto Calejon之間的股權買賣協議及其他契諾的英譯本,作為同意的中間方:4Ti Participaçóes Ltd da,One to One Engine Desenvolvimento e Licenciamento de Sistemas de Informáas | |
14.01 | | | 道德和行為準則 | |
展品編號:
|
| |
説明
|
|
21.01** | | | 子公司列表 | |
23.01* | | | 畢馬威審計師獨立人員同意 | |
23.02* | | | 開曼羣島法律顧問Maples和Calder同意Zenvia Inc.(包含在附件501中) | |
23.02* | | | BDO RCS獨立審計師同意 | |
23.03* | | | BDO RCS獨立審計師同意 | |
23.03* | | | Zenvia Inc.的巴西律師Pinheiro Neto Advogados同意 | |
24.01* | | |
授權書(包括在註冊聲明的簽名頁上)
|
|
99.01* | | | 費爾南多·豪爾赫·沃斯尼亞克·斯特萊爾(Fernando Jorge Wosniak Steler)同意擔任董事提名人 | |