|
GLOSSARY
|
| | | | ii | | |
|
ABOUT THIS PROSPECTUS
|
| | | | v | | |
|
有關前瞻性陳述的警示説明
|
| | | | vi | | |
|
SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 8 | | |
|
USE OF PROCEEDS
|
| | | | 31 | | |
|
發行價的確定
|
| | | | 32 | | |
|
普通股和公共認股權證以及股利政策的市場信息
|
| | | | 33 | | |
|
管理層對財務狀況和經營成果的討論和分析
|
| | | | 35 | | |
|
BUSINESS
|
| | | | 49 | | |
|
SALES AND MARKETING
|
| | | | 62 | | |
|
管理層和董事會
|
| | | | 72 | | |
|
高管和董事薪酬
|
| | | | 78 | | |
|
某些關係和關聯方交易
|
| | | | 85 | | |
|
主要證券持有人
|
| | | | 91 | | |
|
SELLING HOLDERS
|
| | | | 94 | | |
|
證券説明
|
| | | | 102 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 108 | | |
|
證券法對轉售證券的限制
|
| | | | 111 | | |
|
重要的美國聯邦所得税考慮因素
|
| | | | 113 | | |
|
LEGAL MATTERS
|
| | | | 119 | | |
|
EXPERTS
|
| | | | 120 | | |
|
更換獨立審計師
|
| | | | 121 | | |
|
您可以在哪裏找到更多信息
|
| | | | 123 | | |
|
合併財務報表索引
|
| | | | F-1 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
|
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 267,948 | | | | | $ | 260,586 | | | | | $ | 7,362 | | | | | | 3% | | |
Cost of sales
|
| | | | 123,099 | | | | | | 127,959 | | | | | | (4,860) | | | | | | (4)% | | |
Gross profit
|
| | | | 144,849 | | | | | | 132,627 | | | | | | 12,222 | | | | | | 9% | | |
Operating expenses
|
| | | | 63,424 | | | | | | 48,669 | | | | | | 14,755 | | | | | | 30% | | |
Income from operations
|
| | | | 81,425 | | | | | | 83,958 | | | | | | (2,533) | | | | | | (3)% | | |
Other income (expense), net
|
| | | | 1,132 | | | | | | (6,143) | | | | | | 7,275 | | | | | | (118)% | | |
所得税前收入
|
| | | | 82,557 | | | | | | 77,815 | | | | | | 4,742 | | | | | | 6% | | |
Income tax benefit
|
| | | | 857 | | | | | | — | | | | | | 857 | | | | | | —% | | |
Net income
|
| | | | 83,414 | | | | | | 77,815 | | | | | | 5,599 | | | | | | 7% | | |
可贖回非控股權益的淨收入
|
| | | | 69,902 | | | | | | — | | | | | | 69,902 | | | | | | —% | | |
可歸因於CompoSecure,Inc.的淨收入
|
| | | $ | 13,512 | | | | | $ | 77,815 | | | | | $ | (64,303) | | | | | | —% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Gross Margin
|
| | | | 54% | | | | | | 51% | | |
Operating margin
|
| | | | 30% | | | | | | 32% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales by region | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | $ | 218,441 | | | | | $ | 213,982 | | | | | $ | 4,459 | | | | | | 2% | | |
International
|
| | | | 49,507 | | | | | | 46,603 | | | | | | 2,904 | | | | | | 6% | | |
Total
|
| | | $ | 267,948 | | | | | $ | 260,586 | | | | | $ | 7,363 | | | | | | 3% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net Sales
|
| | | $ | 75,300 | | | | | $ | 53,713 | | | | | $ | 21,587 | | | | | | 40% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
December 31, 2021
|
| |
September 30, 2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net Sales
|
| | | $ | 75,300 | | | | | $ | 66,182 | | | | | $ | 9,118 | | | | | | 14% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 17,296 | | | | | | 7% | | |
Cost of sales
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 12,532 | | | | | | 11% | | |
Gross profit
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 4,764 | | | | | | 4% | | |
Operating expenses
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 7,732 | | | | | | 19% | | |
Income from operations
|
| | | | 83,958 | | | | | | 86,926 | | | | | | (2,968) | | | | | | (3)% | | |
Other expenses, net
|
| | | | 6,143 | | | | | | 5,453 | | | | | | 690 | | | | | | 13% | | |
Net income
|
| | | $ | 77,815 | | | | | $ | 81,473 | | | | | $ | (3,658) | | | | | | (4)% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Gross Margin
|
| | | | 51% | | | | | | 53% | | |
Operating margin
|
| | | | 32% | | | | | | 36% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales by region: | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | $ | 213,982 | | | | | $ | 191,502 | | | | | $ | 22,480 | | | | | | 12% | | |
International
|
| | | | 46,603 | | | | | | 51,788 | | | | | | (5,185) | | | | | | (10)% | | |
Total
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 17,296 | | | | | | 7% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net income
|
| | | $ | 83,414 | | | | | $ | 77,815 | | | | | $ | 81,473 | | |
Add: | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 10,428 | | | | | | 9,916 | | | | | | 8,606 | | |
Taxes
|
| | | | (857) | | | | | | — | | | | | | — | | |
Interest expense, net
|
| | | | 11,928 | | | | | | 6,143 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 104,913 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
特別管理獎金支出
|
| | | | 4,384 | | | | | | 15,708 | | | | | | 7,631 | | |
股權薪酬費用
|
| | | | 6,113 | | | | | | 1,848 | | | | | | 1,681 | | |
按市值計價調整(1)
|
| | | | (13,060) | | | | | | — | | | | | | — | | |
Other(2) | | | | | — | | | | | | 4,071 | | | | | | 2,000 | | |
Adjusted EBITDA
|
| | | $ | 102,350 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
| | |
Year Ended
12/27/2021 |
|
估值日股價
|
| |
$9.95
|
|
Risk-free interest rate
|
| |
0.98% – 1.12%
|
|
Expected volatility
|
| |
57.92% – 58.88%
|
|
Expected dividends
|
| |
0%
|
|
預計罰沒率
|
| |
0%
|
|
Expected term
|
| |
3 – 4 years
|
|
| | |
Payments due by Period
|
| |||||||||||||||||||||||||||
合同義務
|
| |
1 year or less
|
| |
Years 2-3
|
| |
Years 4-5
|
| |
After Year 5
|
| |
Total
|
| |||||||||||||||
| | |
($ amounts in thousands)
|
| |||||||||||||||||||||||||||
Long-term Debt(1)
|
| | | $ | 12,500 | | | | | $ | 37,500 | | | | | $ | 330,000 | | | | | $ | — | | | | | $ | 380,000 | | |
Line of Credit(1)
|
| | | | — | | | | | | — | | | | | | 15,000 | | | | | | — | | | | | | 15,000 | | |
Operating Leases(2)
|
| | | | 1,294 | | | | | | 1,298 | | | | | | 1,263 | | | | | | 2,495 | | | | | | 6,350 | | |
Total | | | | $ | 13,794 | | | | | $ | 38,798 | | | | | $ | 346,263 | | | | | $ | 2,495 | | | | | $ | 401,350 | | |
Effective Dates
|
| |
Notional Amount
|
| |
Fixed Rate
|
| ||||||
November 5, 2020 through November 5, 2023
|
| | | $ | 100,000 | | | | | | 1.06% | | |
Embedded Metal
|
| |
Metal Veneer Lite
|
| |
Metal Veneer
|
| |
Full Metal
|
|
具有聚合物正面和背面的金屬芯 | | | 金屬正面與聚合物背面 | | | 金屬正面與聚合物背面 | | | 最大的金屬密度和重量 | |
採用雙接口技術 | | | 採用雙接口技術 | | | 更重版本的金屬貼面Lite | | | 採用雙接口技術 | |
靈活的設計選項 | | | 重約13克 | | | 採用雙接口技術 | | | 支持2D/3D雕刻圖形 | |
重約12克 | | | | | | Can be engraved | | | 重約21-28克 | |
| | | | | | 重約16克 | | | | |
|
In Market
加密貨幣解決方案 |
| |
2022
數字身份驗證/算術 |
| |
2022
NFTs & Gaming |
| |
2023
Warranty & Insurance |
|
| 使用脱機設備(Arculus KeyTM卡)存儲私鑰並簽署交易 | | | 將支付卡功能添加到冷熱加密貨幣存儲平臺 | | | 提高數字資產的安全性和便攜性,包括遊戲平臺內部和跨遊戲平臺的NFT | | | 為用户建立加密資產保險保護,以解決加密貨幣和其他數字資產的損失 | |
| 保護錢包免受基於網絡的漏洞,減輕現有解決方案的負擔 | | | 為卡支付平臺添加數字身份驗證功能 | | | 使eGames能夠接受越來越多的加密貨幣,並在快速擴張的遊戲市場中保護帳户免受黑客攻擊和損失 | | | | |
| | | | 啟用TAP卡到電話進行身份驗證,將互聯網支付轉換為卡上交易,授權高額交易,並對新設備進行身份驗證 | | | | | | | |
Issuer/Reseller
|
| |
JPMorgan Chase
|
| |
American Express
|
| |
Capital One
|
| |
Fiserv
|
|
Proprietary Programs
|
| | Sapphire Preferred® | | | Centurion® | | | Venture® | | | N/A | |
| | |
Sapphire Reserve®
|
| | Platinum® | | | Savor® | | | | |
| | | JPM Reserve® | | | Gold® | | | Spark Business® | | | | |
Co-Branded Programs
|
| | Amazon Prime® | | | Amazon Prime Business® | | | N/A | | | Verizon® | |
| | | Whole Foods® | | | Marriott® | | | | | | Morgan Stanley® | |
| | | United® | | | Delta® | | | | | | | |
|
Location
|
| |
Operations
|
| |
Approximate
Square Footage |
|
|
新澤西州薩默塞特市(皮爾斯街)
|
| |
執行辦公室、銷售、財務、質量保證、設計、營銷和生產
|
| |
116,000
|
|
|
新澤西州薩默塞特(紀念大道)
|
| |
質量保證、生產
|
| |
46,000
|
|
|
新澤西州薩默塞特(阿普加路)
|
| |
預製件和組件生產
|
| |
11,000
|
|
Name
|
| |
Age
|
| |
Position
|
| | ||
Mitchell Hollin | | |
59
|
| | 董事局主席董事 | | | ||
Michele Logan | | |
55
|
| | Director | | | ||
Donald G. Basile | | |
55
|
| | Director | | | ||
Niloofar Razi Howe | | |
53
|
| | Director | | | ||
Brian F. Hughes | | |
62
|
| | Director | | | ||
Jane J. Thompson | | |
70
|
| | Director | | | ||
Jonathan Wilk | | |
53
|
| | 首席執行官兼董事 | | | ||
蒂莫西·菲茨西蒙斯 | | |
58
|
| | 首席財務官 | | | ||
Gregoire (Greg) Maes | | |
49
|
| | 首席運營官 | | | ||
Amanda Gourbault | | |
56
|
| | 首席營收官 | | | ||
Adam Lowe | | |
36
|
| | 首席創新官 | | | ||
Stephen Luft | | |
69
|
| | 副總裁兼全球銷售主管 | | | ||
Lewis Rubovitz | | |
47
|
| | 首席戰略官 | | | ||
Steven J. Feder | | |
58
|
| | 總法律顧問兼祕書 | | | ||
Stacey Gutman | | |
43
|
| | 首席轉型官 | | | | |
姓名和主要職務
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||
Jonathan Wilk
|
| | | | 2021 | | | | | | 460,503 | | | | | | 428,787 | | | | | | 690,723 | | | | | | 1,580,013 | | |
首席執行官
|
| | | | 2020 | | | | | | 447,090 | | | | | | 326,462 | | | | | | 4,072,151 | | | | | | 4,845,703 | | |
Timothy Fitzsimmons
|
| | | | 2021 | | | | | | 320,342 | | | | | | 147,786 | | | | | | 352,499 | | | | | | 820,627 | | |
首席財務官
|
| | | | 2020 | | | | | | 311,012 | | | | | | 110,155 | | | | | | 2,044,724 | | | | | | 2,465,891 | | |
Adam Lowe
|
| | | | 2021 | | | | | | 265,225 | | | | | | 129,573 | | | | | | 602,845 | | | | | | 997,643 | | |
首席創新官
|
| | | | 2020 | | | | | | 257,500 | | | | | | 150,000 | | | | | | 1,632,666 | | | | | | 2,040,166 | | |
Gregoire Maes
|
| | | | 2021 | | | | | | 309,000 | | | | | | 147,095 | | | | | | 156,005 | | | | | | 612,100 | | |
首席運營官
|
| | | | 2020 | | | | | | 300,000 | | | | | | 117,143 | | | | | | 772,081 | | | | | | 1,189,224 | | |
姓名和主要職務
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||
Amanda Gourbault(4)
|
| | | | 2021 | | | | | | 41,666 | | | | | | — | | | | | | 750,000 | | | | | | 791,666 | | |
Chief Revenue Officer
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被任命為首席執行官
|
| |
Year
|
| |
Distributions &
Payments(a)(b)(c) |
| |
Company
Matching Contribution to 401(k) Plan |
| |
Life
Insurance Premium |
| |
Car
Allowance |
| |
Cell Phone
Allowance |
| |
Tuition
Allowance |
| |
Total
|
| ||||||||||||||||||||||||
Jonathan Wilk
|
| | | | 2021 | | | | | $ | 679,999 | | | | | $ | 10,150 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 690,723 | | |
| | | | | 2020 | | | | | $ | 4,061,602 | | | | | $ | 9,975 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,072,151 | | |
Timothy Fitzsimmons
|
| | | | 2021 | | | | | $ | 339,999 | | | | | $ | 10,150 | | | | | $ | 1,750 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 352,499 | | |
| | | | | 2020 | | | | | $ | 2,030,799 | | | | | $ | 9,975 | | | | | $ | 1,750 | | | | | $ | 1,600 | | | | | $ | 600 | | | | | | — | | | | | $ | 2,044,724 | | |
Adam Lowe
|
| | | | 2021 | | | | | $ | 594,859 | | | | | $ | 6,893 | | | | | $ | 493 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 602,845 | | |
| | | | | 2020 | | | | | $ | 1,624,645 | | | | | $ | 6,941 | | | | | $ | 480 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 1,632,666 | | |
Gregoire Maes
|
| | | | 2021 | | | | | $ | 135,753 | | | | | $ | 10,150 | | | | | $ | 502 | | | | | $ | 9,000 | | | | | $ | 600 | | | | | | — | | | | | $ | 156,005 | | |
| | | | | 2020 | | | | | $ | 730,671 | | | | | $ | 7,716 | | | | | $ | 464 | | | | | $ | 9,000 | | | | | $ | 600 | | | | | $ | 23,630 | | | | | $ | 772,081 | | |
Amanda Gourbault
|
| | | | 2021 | | | | | $ | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 750,000 | | |
| | | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被任命為首席執行官
|
| |
Grant Date
|
| |
Number of
Shares of Class A Common Stock Underlying Unexercised Options (#) Exercisable |
| |
Number of
Shares of Class A Common Stock Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Jonathan Wilk
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Fitzsimmons
|
| | | | 5/11/2015 | | | | | | 665,566 | | | | | | — | | | | | $ | 0.01 | | | | | | 5/11/2025 | | |
Adam Lowe
|
| | | | 5/15/2015 | | | | | | 227,845 | | | | | | — | | | | | $ | 0.01 | | | | | | 5/15/2025 | | |
| | | | | 10/9/2018 | | | | | | 268,020(1) | | | | | | 70,903 | | | | | $ | 4.31 | | | | | | 10/9/2028 | | |
Gregoire Maes
|
| | | | 6/15/2020 | | | | | | 134,131(2) | | | | | | 146,008 | | | | | $ | 6.36 | | | | | | 6/15/2030 | | |
Amanda Gourbault
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Number of
Shares of Class A Common |
| | | | |
Number of
Shares of Class B Common |
| | | | |
% of Total
Voting |
| |||||||||
受益人姓名和地址(1)
|
| |
Stock(2)
|
| |
%
|
| |
Stock
|
| |
%
|
| |
Power(3)
|
| |||||||||
董事和現任高管: | | | | | | | | | | | | | | | | | | | |||||||
Mitchell Hollin(4)
|
| | | | — | | | | | | | | | 34,526,408 | | | | | | | | | 45.39% | | |
Director | | | | | | | | | | | | | | | | | | | |||||||
Michele Logan(5)
|
| | | | — | | | | | | | | | 21,564,279 | | | | | | | | | 28.35% | | |
Director | | | | | | | | | | | | | | | | | | | |||||||
Donald G. Basile(6)
|
| | | | 16,626,400 | | | | | | | | | — | | | | | | | | | 19.13% | | |
Director | | | | | | | | | | | | | | | | | | | |||||||
Niloofar Razi Howe
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Director | | | | | | | | | | | | | | | | | | | |||||||
Brian Hughes
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Director | | | | | | | | | | | | | | | | | | | |||||||
Jane J. Thompson
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Director | | | | | | | | | | | | | | | | | | | |||||||
Jonathan Wilk(7)
|
| | | | — | | | | | | | | | 1,236,027 | | | | | | | | | 1.62% | | |
首席執行官。總裁和董事 | | | | | | | | | | | | | | | | | | | |||||||
Timothy Fitzsimmons(9)
|
| | | | 665,566 | | | | | | | | | — | | | | | | | | | *% | | |
首席財務官 | | | | | | | | | | | | | | | | | | | |||||||
Adam Lowe(9)
|
| | | | 566,768 | | | | | | | | | — | | | | | | | | | *% | | |
首席創新官 | | | | | | | | | | | | | | | | | | | |||||||
Gregoire Maes(9)
|
| | | | 280,139 | | | | | | | | | — | | | | | | | | | *% | | |
首席運營官 | | | | | | | | | | | | | | | | | | | |||||||
Amanda Gourbault
|
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
首席營收官 | | | | | | | | | | | | | | | | | | | | | |||||
所有董事和指定的高管作為一個組 | | | | | | | | | | | | | | | | | | | | | |||||
(11 persons)
|
| | | | 18,138,873 | | | | | | | | | 57,326,714 | | | | | | | | | 85.35% | | |
Five Percent Holders:
|
| | | | — | | | | | | | | | | | | | | | | |||||
LLR合作伙伴的附屬實體(8)
|
| | | | — | | | | | | | | | 34,526,408 | | | | | | | | | 45.39% | | |
與Michele Logan有關聯的實體(5)
|
| | | | — | | | | | | | | | 21,564,279 | | | | | | | | | 28.35% | | |
Roman DBDR Tech Sponsor LLC(10)
|
| | | | 16,626,400 | | | | | | | | | — | | | | | | | | | 19.13% | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold
in the Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||
賣方名稱和地址
|
| |
Number of Shares
|
| |
Number of Shares
|
| |
Number of Shares
|
| |
%
|
| ||||||||||||
CompoSecure投資者 | | | | | | | | | | | | | | | | | | | | | | | | | |
Michele D. Logan(1) . . . . . . . . . . . . . . . . . . . .
|
| | | | 15,795,541 | | | | | | 15,795,541 | | | | | | 0 | | | | | | 0% | | |
Ephesians 3:16 Holdings LLC(2) . . . . . . . . . . . .
|
| | | | 7,279,050 | | | | | | 7,279,050 | | | | | | 0 | | | | | | 0% | | |
Luis DaSilva(3) . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 2,668,985 | | | | | | 2,668,985 | | | | | | 0 | | | | | | 0% | | |
Carol D. Herslow Credit Shelter Trust B(4) . . . . .
|
| | | | 946,276 | | | | | | 946,276 | | | | | | 0 | | | | | | 0% | | |
LLR Equity Partners IV, L.P.(5) . . . . . . . . . . . .
|
| | | | 36,839,103 | | | | | | 36,839,103 | | | | | | 0 | | | | | | 0% | | |
LLR Equity Partners Parallel IV, L.P.(6) . . . . . . .
|
| | | | 1,620,535 | | | | | | 1,620,535 | | | | | | 0 | | | | | | 0% | | |
凱文·克萊因施密特2016信託基金日期:1月22日
2016(7) . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
| | | | 656,309 | | | | | | 656,309 | | | | | | 0 | | | | | | 0% | | |
Richard Vague(8) . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 656,309 | | | | | | 656,309 | | | | | | 0 | | | | | | 0% | | |
Joseph M. Morris(9) . . . . . . . . . . . . . . . . . . . .
|
| | | | 98,449 | | | | | | 98,449 | | | | | | 0 | | | | | | 0% | | |
B. Graeme Frazier, IV(10) . . . . . . . . . . . . . . . . .
|
| | | | 164,076 | | | | | | 164,076 | | | | | | 0 | | | | | | 0% | | |
CompoSecure Employee, L.L.C.(11) . . . . . . . . . .
|
| | | | 1,376,403 | | | | | | 1,376,403 | | | | | | 0 | | | | | | 0% | | |
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | |
Azora Master Fund LP(12) . . . . . . . . . . . . . . . .
|
| | | | 182,299 | | | | | | 182,299 | | | | | | 0 | | | | | | 0% | | |
Azora NextGen Fund LP(13) . . . . . . . . . . . . . .
|
| | | | 33,899 | | | | | | 33,899 | | | | | | 0 | | | | | | 0% | | |
Crestline Summit Master, SPC-Peak SP(14) . . . . .
|
| | | | 53,499 | | | | | | 53,499 | | | | | | 0 | | | | | | 0% | | |
MAP 221 Segregated Portfolio(15) . . . . . . . . . . .
|
| | | | 230,299 | | | | | | 230,299 | | | | | | 0 | | | | | | 0% | | |
CVI Investments, Inc.(16) . . . . . . . . . . . . . . . . .
|
| | | | 699,999 | | | | | | 699,999 | | | | | | 0 | | | | | | 0% | | |
Ghisallo Master Fund LP(17) . . . . . . . . . . . . . .
|
| | | | 1,865,865 | | | | | | 1,865,865 | | | | | | 0 | | | | | | 0% | | |
HighBridge可轉換位錯
Fund, L.P.(18) . . . . . . . . . . . . . . . . . . . . . . . |
| | | | 2,116,292 | | | | | | 2,116,292 | | | | | | 0 | | | | | | 0% | | |
高橋空間機會基金,L.P.(19)。。。
|
| | | | 380,516 | | | | | | 380,516 | | | | | | 0 | | | | | | 0% | | |
Highbridge戰術信用大師
Fund, L.P.(20) . . . . . . . . . . . . . . . . . . . . . . . |
| | | | 2,831,491 | | | | | | 2,831,491 | | | | | | 0 | | | | | | 0% | | |
Pandora Select Partners, L.P.(21) . . . . . . . . . . . .
|
| | | | 179,999 | | | | | | 179,999 | | | | | | 0 | | | | | | 0% | | |
Whitebox GT Fund, LP(22) . . . . . . . . . . . . . . .
|
| | | | 179,999 | | | | | | 179,999 | | | | | | 0 | | | | | | 0% | | |
Whitebox Multi-Strategy Partners, L.P.(23) . . . . .
|
| | | | 1,439,998 | | | | | | 1,439,998 | | | | | | 0 | | | | | | 0% | | |
Whitebox Relative Value Partners, L.P.(24) . . . . .
|
| | | | 1,199,999 | | | | | | 1,199,999 | | | | | | 0 | | | | | | 0% | | |
BlackRock, Inc.(25) . . . . . . . . . . . . . . . . . . . . .
|
| | | | 3,332,067 | | | | | | 3,332,067 | | | | | | 0 | | | | | | 0% | | |
M. Klein and Company, LLC(26) . . . . . . . . . . .
|
| | | | 100,000 | | | | | | 100,000 | | | | | | 0 | | | | | | 0% | | |
Jane Street Global Trading, LLC(27) . . . . . . . . .
|
| | | | 49,707 | | | | | | 29,835 | | | | | | 19,872 | | | | | | * | | |
SF Roofdeck Capital I LLC(28) . . . . . . . . . . . . .
|
| | | | 1,500,000 | | | | | | 1,500,000 | | | | | | 0 | | | | | | 0% | | |
Sponsor | | | | | | | | | | | | | | | | | | | | | | | | | |
Roman DBDR Tech Sponsor LLC(29) . . . . . . . .
|
| | | | 16,626,400 | | | | | | 16,626,400 | | | | | | 0 | | | | | | 0% | | |
| | |
Beneficial Ownership of
Resale Warrants Before the Offering |
| |
Resale Warrants
to be Sold in the Offering |
| |
Beneficial Ownership of
Resale Warrants After the Offering |
| |||||||||||||||
賣方名稱和地址
|
| |
Number of Warrants
|
| |
Number of Warrants
|
| |
Number of Warrants
|
| |
%(1)
|
| ||||||||||||
Roman DBDR Tech Sponsor LLC(2)
|
| | | | 10,837,400 | | | | | | 10,837,400 | | | | | | 0 | | | | | | 0% | | |
| | |
Page
|
| |||
獨立註冊會計師事務所報告(PCAOB ID號248)
|
| | | | F-2 | | |
合併資產負債表
|
| | | | F-3 | | |
合併業務報表
|
| | | | F-4 | | |
股東權益合併報表
|
| | | | F-5 | | |
現金流量表合併報表
|
| | | | F-6 | | |
合併財務報表附註
|
| | | | F-7 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 21,944 | | | | | $ | 13,422 | | |
Accounts receivable, net
|
| | | | 27,925 | | | | | | 8,792 | | |
Inventories
|
| | | | 25,806 | | | | | | 30,197 | | |
預付費用和其他流動資產
|
| | | | 2,596 | | | | | | 1,077 | | |
Total current assets
|
| | | | 78,271 | | | | | | 53,488 | | |
財產和設備,淨額
|
| | | | 22,177 | | | | | | 27,859 | | |
Right of use asset, net
|
| | | | 5,246 | | | | | | — | | |
Deferred tax asset
|
| | | | 25,650 | | | | | | — | | |
存款和其他資產
|
| | | | 10 | | | | | | 10 | | |
Total assets
|
| | | $ | 131,354 | | | | | $ | 81,357 | | |
負債和股東虧損 | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | |
長期債務的當前部分
|
| | | | 12,500 | | | | | | 24,000 | | |
租賃負債的當期部分
|
| | | | 1,119 | | | | | | — | | |
Accounts payable
|
| | | | 7,058 | | | | | | 2,421 | | |
Accrued expenses
|
| | | | 13,220 | | | | | | 11,556 | | |
Issuance costs payable
|
| | | | 23,107 | | | | | | — | | |
Bonus payable
|
| | | | 3,512 | | | | | | 3,638 | | |
流動負債總額
|
| | | | 60,516 | | | | | | 41,615 | | |
長期債務,扣除遞延融資成本後的淨額
|
| | | | 233,132 | | | | | | 211,887 | | |
Convertible notes
|
| | | | 126,897 | | | | | | — | | |
衍生負債 - 可轉換票據贖回-完整撥備
|
| | | | 552 | | | | | | — | | |
Warrant liability
|
| | | | 35,271 | | | | | | — | | |
Line of credit
|
| | | | 15,000 | | | | | | 20,000 | | |
Lease liabilities
|
| | | | 4,709 | | | | | | — | | |
應收税金協議負債
|
| | | | 24,500 | | | | | | — | | |
Earnouts liability
|
| | | | 38,427 | | | | | | — | | |
Other liabilities
|
| | | | — | | | | | | 409 | | |
Total liabilities
|
| | | | 539,004 | | | | | | 273,911 | | |
承付款和或有事項(附註15) | | | | | | | | | | | | | |
可贖回的非控股權益
|
| | | | 608,311 | | | | | | — | | |
優先股,面值0.0001美元;授權股份1,000萬股
|
| | | | — | | | | | | — | | |
A類普通股,面值0.0001美元;授權股份250,000,000股,14,929,982股,截至2021年12月31日和
2020, respectively |
| | | | 1 | | | | | | — | | |
B類普通股,面值0.0001美元;截至2021年12月31日和2020年12月31日,授權發行的7500,000,000股分別為61,136,800股和61,136,800股
|
| | | | 6 | | | | | | 6 | | |
額外實收資本
|
| | | | 12,261 | | | | | | 6,148 | | |
Accumulated deficit
|
| | | | (1,028,229) | | | | | | (198,708) | | |
總負債和股東赤字
|
| | | $ | 131,354 | | | | | $ | 81,357 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net sales
|
| | | $ | 267,948 | | | | | $ | 260,586 | | | | | $ | 243,290 | | |
Cost of sales
|
| | | | 123,099 | | | | | | 127,959 | | | | | | 115,427 | | |
Gross profit
|
| | | | 144,849 | | | | | | 132,627 | | | | | | 127,863 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
一般和行政費用
|
| | | | 45,990 | | | | | | 48,488 | | | | | | 40,624 | | |
Selling expenses
|
| | | | 17,434 | | | | | | 181 | | | | | | 313 | | |
Income from operations
|
| | | | 81,425 | | | | | | 83,958 | | | | | | 86,926 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
認股權證負債重估
|
| | | | 3,485 | | | | | | — | | | | | | — | | |
溢價對價負債重估
|
| | | | 9,575 | | | | | | — | | | | | | — | | |
利息支出,2021年扣除利息收入分別為0美元、52美元和110美元,
2020 and 2019, respectively |
| | | | (10,235) | | | | | | (5,266) | | | | | | (4,753) | | |
遞延融資成本攤銷
|
| | | | (1,693) | | | | | | (877) | | | | | | (700) | | |
Total other expenses, net
|
| | | | 1,132 | | | | | | (6,143) | | | | | | (5,453) | | |
所得税前收入
|
| | | | 82,557 | | | | | | 77,815 | | | | | | 81,473 | | |
Income tax benefit
|
| | | | 857 | | | | | | — | | | | | | — | | |
Net income
|
| | | | 83,414 | | | | | | 77,815 | | | | | | 81,473 | | |
可贖回非控股權益的淨收入
|
| | | | 69,902 | | | | | | — | | | | | | — | | |
可歸因於CompoSecure,Inc.的淨收入(1)
|
| | | $ | 13,512 | | | | | $ | 77,815 | | | | | $ | 81,473 | | |
A類普通股股東每股淨收益 - Basic(2)
|
| | | $ | 0.91 | | | | | | 不適用 | | | | | | 不適用 | | |
A類普通股股東 - 攤薄每股淨收益(2)
|
| | | $ | 0.14 | | | | | | 不適用 | | | | | | 不適用 | | |
用於計算A類普通股股東 - Basic每股淨收益的加權平均股份數
|
| | | | 14,930 | | | | | | 不適用 | | | | | | 不適用 | | |
用於計算A類普通股股東 - 稀釋後每股淨收益的加權平均股份
|
| | | | 94,926 | | | | | | 不適用 | | | | | | 不適用 | | |
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |
Redeemable
Non-Controlling Interest |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2018
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 2,625 | | | | | $ | (37,520) | | | | | $ | (34,895) | | | | | $ | — | | |
資本重組的追溯應用
|
| | | | — | | | | | | — | | | | | | 61,136,800 | | | | | | 6 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted balance,
beginning of period |
| | | | — | | | | | | — | | | | | | 61,136,800 | | | | | | 6 | | | | | | 2,619 | | | | | | (37,520) | | | | | | (34,895) | | | | | | — | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (103,808) | | | | | | (103,808) | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,681 | | | | | | — | | | | | | 1,681 | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 81,473 | | | | | | 81,473 | | | | | | — | | |
Balance as of December 31, 2019
|
| | | | — | | | | | | — | | | | | | 61,136,800 | | | | | | 6 | | | | | | 4,300 | | | | | | (59,855) | | | | | | (55,549) | | | | | | — | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (216,668) | | | | | | (216,668) | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,848 | | | | | | — | | | | | | 1,848 | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77,815 | | | | | | 77,815 | | | | | | — | | |
Balance as of December 31, 2020
|
| | | | — | | | | | | — | | | | | | 61,136,800 | | | | | | 6 | | | | | | 6,148 | | | | | | (198,708) | | | | | | (192,554) | | | | | | — | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (226,643) | | | | | | (226,643) | | | | | | — | | |
業務合併、管道融資等
|
| | | | 14,929,982 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | (77,981) | | | | | | (77,980) | | | | | | — | | |
股票薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,113 | | | | | | — | | | | | | 6,113 | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,512 | | | | | | 13,512 | | | | | | 69,902 | | |
將可贖回的非控股權益調整為贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (538,409) | | | | | | (538,409) | | | | | | 538,409 | | |
Balance as of 12/31/2021
|
| | | | 14,929,982 | | | | | $ | 1 | | | | | | 61,136,800 | | | | | $ | 6 | | | | | $ | 12,261 | | | | | $ | (1,028,229) | | | | | $ | (1,015,962) | | | | | $ | 608,311 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 83,414 | | | | | $ | 77,815 | | | | | $ | 81,473 | | |
將淨收入與經營活動提供的淨現金進行調整
|
| | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 10,428 | | | | | | 9,916 | | | | | | 8,606 | | |
股權薪酬費用
|
| | | | 6,113 | | | | | | 1,848 | | | | | | 1,681 | | |
Inventory reserve
|
| | | | 600 | | | | | | 1,157 | | | | | | (473) | | |
遞延融資成本攤銷
|
| | | | 1,654 | | | | | | 842 | | | | | | 669 | | |
溢價對價負債公允價值變動
|
| | | | (9,575) | | | | | | — | | | | | | — | | |
認股權證負債重估
|
| | | | (3,485) | | | | | | — | | | | | | — | | |
Deferred tax benefit
|
| | | | (857) | | | | | | — | | | | | | — | | |
資產和負債變動
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (19,133) | | | | | | 10,249 | | | | | | 5,827 | | |
Inventories
|
| | | | 3,792 | | | | | | (12,866) | | | | | | (5,678) | | |
預付費用和其他資產
|
| | | | (1,519) | | | | | | (94) | | | | | | 1,343 | | |
Accounts payable
|
| | | | 4,637 | | | | | | (456) | | | | | | (29) | | |
Accrued expenses
|
| | | | 1,665 | | | | | | 332 | | | | | | (12,725) | | |
Other liabilities
|
| | | | 46 | | | | | | (1,681) | | | | | | 492 | | |
經營活動提供的現金淨額
|
| | | | 77,780 | | | | | | 87,062 | | | | | | 81,186 | | |
投資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
購置財產和設備
|
| | | | (4,746) | | | | | | (7,501) | | | | | | (9,642) | | |
投資活動中使用的淨現金
|
| | | | (4,746) | | | | | | (7,501) | | | | | | (9,642) | | |
融資活動產生的現金流 | | | | | | | | | | | | | | | | | | | |
業務合併和管道融資
|
| | | | 60,826 | | | | | | — | | | | | | — | | |
可轉換票據收益
|
| | | | 127,400 | | | | | | — | | | | | | — | | |
信用額度收益
|
| | | | — | | | | | | 20,000 | | | | | | — | | |
Payment of line of credit
|
| | | | (5,000) | | | | | | — | | | | | | (18,000) | | |
Proceeds from term loan
|
| | | | 250,000 | | | | | | 117,500 | | | | | | 76,000 | | |
Payment of term loan
|
| | | | (240,000) | | | | | | (10,500) | | | | | | (11,000) | | |
與債務發放相關的遞延融資成本
|
| | | | (1,860) | | | | | | (3,199) | | | | | | (1,032) | | |
根據業務合併進行分銷
|
| | | | (218,300) | | | | | | — | | | | | | — | | |
分發給控股公司的成員
|
| | | | (22,334) | | | | | | (216,668) | | | | | | (103,808) | | |
與業務組合相關的發行成本
|
| | | | (15,244) | | | | | | — | | | | | | — | | |
用於融資活動的現金淨額
|
| | | | (64,512) | | | | | | (92,867) | | | | | | (57,840) | | |
現金及現金等價物淨增(減)
|
| | | | 8,522 | | | | | | (13,306) | | | | | | 13,704 | | |
期初現金和現金等價物
|
| | | | 13,422 | | | | | | 26,728 | | | | | | 13,024 | | |
現金和現金等價物,期末
|
| | | $ | 21,944 | | | | | $ | 13,422 | | | | | $ | 26,728 | | |
補充披露現金流量信息: | | | | | | | | | | | | | | | | | | | |
利息支出支付的現金
|
| | | $ | 10,101 | | | | | $ | 5,317 | | | | | $ | 4,889 | | |
補充披露非現金融資活動: | | | | | | | | | | | | | | | | | | | |
Issuance costs payable
|
| | | $ | 23,107 | | | | | $ | — | | | | | $ | — | | |
| | |
資產負債表分類
|
| |
December 31, 2021
|
| |||
Right-of-use assets
|
| |
Right of use assets
|
| | | $ | 5,246 | | |
流動租賃負債
|
| |
租賃負債的當期部分
|
| | | | 1,119 | | |
非流動租賃負債
|
| |
租賃負債的非流動部分
|
| | | | 4,709 | | |
| | |
Twelve-month period ended
December 31, 2021 |
| |||
Operating lease cost
|
| | | $ | 1,305 | | |
Variable lease cost
|
| | | | 444 | | |
Total lease cost
|
| | | $ | 1,749 | | |
|
2022
|
| | | $ | 1,294 | | |
|
2023
|
| | | | 1,298 | | |
|
2024
|
| | | | 1,263 | | |
|
2025
|
| | | | 1,302 | | |
|
2026
|
| | | | 1,096 | | |
|
Later years
|
| | | | 97 | | |
|
Total lease payments
|
| | | | 6,350 | | |
|
Less: Imputed interest
|
| | | | 522 | | |
|
租賃負債現值
|
| | | $ | 5,828 | | |
| | |
Twelve-month period ended
December 31, 2021 |
| |||
營業現金流信息: | | | | | | | |
計入租賃負債計量的金額支付的現金
|
| | | $ | 1,272 | | |
Non-cash activity: | | | | | | | |
以租賃義務換取的使用權資產
|
| | | $ | — | | |
| | |
Recapitalization
|
| |||
Cash - Roman DBDR的信託和現金(不包括贖回)
|
| | | $ | 47,359 | | |
Cash – PIPE (Common)
|
| | | | 45,000 | | |
Cash – PIPE (Exchangeable Notes)
|
| | | | 130,000 | | |
減去:支付的交易費用和諮詢費
|
| | | | (34,132) | | |
淨業務合併和管道融資
|
| | | $ | 188,226 | | |
| | |
Number of Shares
|
| |||
普通股,業務合併前已發行
|
| | | | 23,156,000 | | |
減:贖回羅馬DBDR股票
|
| | | | (18,515,018) | | |
羅馬DBDR普通股
|
| | | | 4,640,982 | | |
羅曼DBDR方正股份
|
| | | | 5,789,000 | | |
Shares issued in PIPE
|
| | | | 4,500,000 | | |
企業合併和管道融資股 - A類普通股
|
| | | | 14,929,982 | | |
控股持有的B類普通股
|
| | | | 61,136,800 | | |
緊接企業合併後普通股 - A類和B類股份合計
|
| | |
|
76,066,782
|
| |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Raw materials
|
| | | $ | 27,474 | | | | | $ | 27,157 | | |
Work in process
|
| | | | 582 | | | | | | 1,055 | | |
Finished goods
|
| | | | 363 | | | | | | 3,998 | | |
Inventory reserve
|
| | | | (2,613) | | | | | | (2,013) | | |
| | | | $ | 25,806 | | | | | $ | 30,197 | | |
| | | | | |
December 31,
|
| |||||||||
| | |
Useful Life
|
| |
2021
|
| |
2020
|
| ||||||
機械設備
|
| |
5 – 10 years
|
| | | $ | 59,437 | | | | | $ | 57,360 | | |
Furniture and fixtures
|
| |
3 – 5 years
|
| | | | 955 | | | | | | 955 | | |
Computer equipment
|
| |
3 – 5 years
|
| | | | 925 | | | | | | 908 | | |
租賃改進
|
| |
Shorter of lease term
or estimated useful life |
| | | | 11,358 | | | | | | 10,875 | | |
Vehicles
|
| |
5 years
|
| | | | 264 | | | | | | 264 | | |
Software
|
| |
1 – 3 years
|
| | | | 2,889 | | | | | | 1,186 | | |
施工中
|
| | | | | | | 985 | | | | | | 519 | | |
Total
|
| | | | | | | 76,813 | | | | | | 72,067 | | |
減去:累計折舊和攤銷
|
| | | | | | | (54,636) | | | | | | (44,208) | | |
財產和設備,淨額
|
| | | | | | $ | 22,177 | | | | | $ | 27,859 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Total debt
|
| | | $ | 380,000 | | | | | $ | 240,000 | | |
減少:定期貸款的當前部分(計劃付款)
|
| | | | 12,500 | | | | | | 24,000 | | |
減去:債務貼現和債務發行成本,淨額
|
| | | | 7,471 | | | | | | 4,113 | | |
Total long-term debt
|
| | | $ | 360,029 | | | | | $ | 211,887 | | |
帶有補充條款的衍生負債 - 贖回
|
| | | $ | 552 | | | | | $ | — | | |
Years
|
| | | | | | |
2022
|
| | | $ | 12,500 | | |
2023
|
| | | | 18,750 | | |
2024
|
| | | | 18,750 | | |
2025
|
| | | | 200,000 | | |
2026
|
| | | | 130,000 | | |
Total debt
|
| | | $ | 380,000 | | |
| | |
Year Ended
12/27/2021 |
|
估值日股價
|
| |
$9.95
|
|
Risk-free interest rate
|
| |
0.98% – 1.12%
|
|
Expected volatility
|
| |
57.92% – 58.88%
|
|
Expected dividends
|
| |
0%
|
|
預計罰沒率
|
| |
0%
|
|
Expected term
|
| |
3 – 4 years
|
|
| | |
2020
|
| |
2019
|
|
Expected term
|
| |
1 year
|
| |
1.25 years
|
|
Volatility
|
| |
44.00%
|
| |
30.00%
|
|
Risk-free rate
|
| |
1.07%
|
| |
2.36%
|
|
Expected dividends
|
| |
0%
|
| |
0%
|
|
預計罰沒率
|
| |
0%
|
| |
0%
|
|
| | |
Number of Shares
|
| |
Weighted
Average Exercise Price Per Shares |
| |
Weighted
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at January 1, 2021
|
| | | | 6,823,006 | | | | | $ | 1.15 | | | | | | 5.4 | | | | | $ | 72,489 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercised
|
| | | | 1,413,235 | | | | | $ | 0.71 | | | | | | | | | | | | 13,133 | | |
Outstanding at December 31, 2021
|
| | | | 5,409,771 | | | | | $ | 1.27 | | | | | | 4.1 | | | | | | 37,542 | | |
已歸屬,預計將於2021年12月31日歸屬
|
| | | | 5,409,771 | | | | | $ | 1.27 | | | | | | 4.1 | | | | | | 37,542 | | |
Exercisable at December 31, 2021
|
| | | | 4,947,921 | | | | | $ | 0.91 | | | | | | 3.9 | | | | | | 36,104 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
按公允價值計入的負債: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public warrants
|
| | | $ | — | | | | | $ | 17,714 | | | | | $ | — | | | | | $ | 17,714 | | |
Private warrants
|
| | | | — | | | | | | — | | | | | | 17,557 | | | | | | 17,557 | | |
盈利考慮
|
| | | | — | | | | | | — | | | | | | 38,427 | | | | | | 38,427 | | |
衍生品責任 - 贖回和全額撥備
|
| | | | — | | | | | | — | | | | | | 552 | | | | | | 552 | | |
| | |
Warrant Liabilities
|
| |||
於2021年12月27日企業合併時承擔認股權證責任
|
| | | | 38,756 | | |
估計公允價值變動
|
| | | | (3,485) | | |
2021年12月31日的估計公允價值
|
| | | | 35,271 | | |
| | |
12/31/2021
|
|
Exercise Price
|
| |
$11.50
|
|
Risk-free interest rate
|
| |
1.26%
|
|
Expected volatility
|
| |
33%
|
|
Expected dividends
|
| |
0%
|
|
Expected term (years)
|
| |
4.9 years
|
|
普通股市值
|
| |
$8.21
|
|
| | |
溢價對價負債
|
| |||
企業合併確認的公允價值
|
| | | | (48,002) | | |
估計公允價值變動
|
| | | | 9,575 | | |
2021年12月31日的估計公允價值
|
| | | $ | (38,427) | | |
| | |
12/31/2021
|
|
估值日股價
|
| |
$8.21
|
|
Risk-free interest rate
|
| |
0.97% – 1.12%
|
|
Expected volatility
|
| |
67.5%
|
|
Expected dividends
|
| |
0%
|
|
Expected term (years)
|
| |
3 – 4 years
|
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net sales by country | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | $ | 218,441 | | | | | $ | 213,982 | | | | | $ | 191,502 | | |
International
|
| | | | 49,507 | | | | | | 46,604 | | | | | | 51,788 | | |
Total
|
| | | $ | 267,948 | | | | | $ | 260,586 | | | | | $ | 243,290 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
所得税前收入
|
| | | $ | 82,557 | | | | | $ | 77,815 | | | | | $ | 81,473 | | |
截至2021年12月31日的年度,企業合併後的所得税前收入
|
| | | $ | 12,206 | | | | | | — | | | | | | — | | |
| | |
Year Ended
December 31, 2021 |
| |||
Current: | | | | | | | |
Federal
|
| | | $ | — | | |
State
|
| | | | — | | |
| | | | | — | | |
Deferred: | | | | | | | |
Federal
|
| | | | (856) | | |
State
|
| | | | (1) | | |
| | | | | (857) | | |
所得税總收益
|
| | | $ | (857) | | |
| | |
Year Ended
December 31, 2021 |
| |||
美國聯邦法定税率
|
| | | | 21.00% | | |
State taxes
|
| | | | 0.03% | | |
Valuation allowances
|
| | | | — | | |
NCI adjustment
|
| | | | (18.53)% | | |
永久性差異
|
| | | | (3.35)% | | |
實際所得税率
|
| | | | (0.85)% | | |
| | |
December 31,
2021 |
| |||
Deferred Tax Assets: | | | | | | | |
Investment in Holdings
|
| | | $ | 29,102 | | |
Imputed Interest
|
| | | | 623 | | |
溢價對價負債
|
| | | | 970 | | |
Federal R&D Credit
|
| | | | — | | |
淨營業虧損結轉
|
| | | | 819 | | |
遞延税金資產總額
|
| | | $ | 31,514 | | |
valuation allowance
|
| | | | (5,864) | | |
扣除估值準備後的遞延税項資產總額
|
| | | $ | 25,650 | | |
| | |
Year Ended
December 31, 2021 |
| |||
Basic and diluted: | | | | | | | |
Net income
|
| | | $ | 83,414 | | |
減去:業務合併前控股有限責任公司應佔淨收益
|
| | | | (70,352) | | |
減去:業務後非控股權益應佔淨收益
combination |
| | | | 450 | | |
CompoSecure,Inc.營業後淨收入
combination |
| | | $ | 13,512 | | |
加:由於稀釋B類單位、股票期權和可交換票據對淨利潤的淨影響而進行的調整
|
| | | | (331) | | |
CompoSecure,Inc.在業務合併後的淨收入
after adjustment |
| | | $ | 13,181 | | |
用於計算每股淨收益的加權平均已發行普通股 - Basic
|
| | | | 14,930 | | |
用於計算稀釋後每股淨收益的加權平均已發行普通股 -
|
| | | | 94,926 | | |
Net income per share – basic
|
| | |
$
|
0.91
|
| |
Net income per share – diluted
|
| | |
$
|
0.14
|
| |
| | |
Year Ended
December 31, 2021 |
| |||
Denominator: | | | | | | | |
Warrants
|
| | | | 22,415 | | |
Earnout Shares
|
| | | | 7,500 | | |