| | |
Page
|
| |||
有關會議的問答
|
| | | | ii | | |
SUMMARY
|
| | | | 1 | | |
CSSE歷史合併財務數據精選
|
| | | | 15 | | |
Redbox歷史合併財務數據精選
|
| | | | 16 | | |
彙總未經審計的備考壓縮合並財務數據
|
| | | | 17 | | |
未經審計的每股可比數據
|
| | | | 18 | | |
市場價格信息
|
| | | | 19 | | |
有關前瞻性陳述的警示聲明
|
| | | | 20 | | |
RISK FACTORS
|
| | | | 22 | | |
THE CSSE STOCK ISSUANCE
|
| | | | 38 | | |
提交給紅盒股東的建議書
|
| | | | 40 | | |
REDBOX SPECIAL MEETING
|
| | | | 41 | | |
紅盒合併提議
|
| | | | 45 | | |
ADJOURNMENT PROPOSAL
|
| | | | 46 | | |
THE MERGERS
|
| | | | 47 | | |
THE MERGER AGREEMENT
|
| | | | 109 | | |
INFORMATION ABOUT CSSE
|
| | | | 129 | | |
有關Redbox和OPCO LLC的信息
|
| | | | 131 | | |
紅盒管理層對財務狀況的討論和分析
AND RESULTS OF OPERATIONS |
| | | | 132 | | |
未經審計的備考合併財務報表
|
| | | | 152 | | |
未經審計的備考簡明合併財務信息附註
|
| | | | 157 | | |
CSSE普通股説明
|
| | | | 165 | | |
等權利人權利比較
|
| | | | 171 | | |
LEGAL MATTERS
|
| | | | 177 | | |
EXPERTS
|
| | | | 177 | | |
股東提案
|
| | | | 178 | | |
代理材料入庫
|
| | | | 179 | | |
您可以在哪裏找到更多信息
|
| | | | 179 | | |
財務報表索引
|
| | | | F-1 | | |
|
For CSSE Stockholders:
靈魂娛樂公司的雞湯
Attn: Investor Relations 132 E. Putnam Ave Cos Cob, Connecticut 06807 (855) 398-0443 |
| |
對於Redbox股東:
紅盒娛樂公司
Attn: Investor Relations 1 Tower Lane, Suite 800 Oakbrook Terrace, Illinois 60181 (630) 756-8010 |
|
| | |
Three Months
Ended March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||||||||||||||||||||
合併操作報表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total net revenue
|
| | | $ | 29,206 | | | | | $ | 23,197 | | | | | $ | 110,395 | | | | | $ | 66,357 | | | | | $ | 55,364 | | |
Operating (loss) income
|
| | | $ | (10,755) | | | | | $ | (5,839) | | | | | $ | (45,962) | | | | | $ | (44,257) | | | | | $ | (26,131) | | |
普通股股東應佔淨(虧損)收入
|
| | | $ | (14,127) | | | | | $ | (9,193) | | | | | $ | (59,420) | | | | | $ | (44,552) | | | | | $ | (34,977) | | |
PER SHARE DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股東每股淨虧損:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.92) | | | | | $ | (0.67) | | | | | $ | (3.96) | | | | | $ | (3.62) | | | | | $ | (2.92) | | |
Dividends declared
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
加權平均流通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 15,331,743 | | | | | | 13,635,759 | | | | | | 15,018,421 | | | | | | 12,301,185 | | | | | | 11,987,292 | | |
合併現金流量表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (13,047) | | | | | $ | (8,265) | | | | | $ | (30,370) | | | | | $ | (18,045) | | | | | $ | (18,699) | | |
Investing activities
|
| | | $ | (7,970) | | | | | $ | 1,136 | | | | | $ | (15,376) | | | | | $ | (2,792) | | | | | $ | (6,429) | | |
Financing activities
|
| | | $ | (1,768) | | | | | $ | 16,966 | | | | | $ | 75,298 | | | | | $ | 29,123 | | | | | $ | 24,373 | | |
合併資產負債表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 21,499 | | | | | $ | 24,570 | | | | | $ | 44,286 | | | | | $ | 14,733 | | | | | $ | 6,447 | | |
Total assets
|
| | | $ | 270,944 | | | | | $ | 166,231 | | | | | $ | 245,426 | | | | | $ | 156,281 | | | | | $ | 167,665 | | |
Total debt
|
| | | $ | 67,902 | | | | | $ | 39,091 | | | | | $ | 56,679 | | | | | $ | 44,055 | | | | | $ | 20,200 | | |
Total liabilities
|
| | | $ | 196,583 | | | | | $ | 86,232 | | | | | $ | 153,827 | | | | | $ | 91,179 | | | | | $ | 76,645 | | |
Total equity
|
| | | $ | 74,362 | | | | | $ | 79,999 | | | | | $ | 91,599 | | | | | $ | 65,102 | | | | | $ | 91,021 | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||||||||
合併操作報表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | | | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Operating (loss) income
|
| | | $ | (48,191) | | | | | $ | (29,227) | | | | | $ | (143,268) | | | | | $ | (62,185) | | | | | $ | 29,755 | | |
普通股淨虧損
stockholders |
| | | $ | (1,444) | | | | | | 不適用 | | | | | $ | (112,789) | | | | | | 不適用 | | | | | | 不適用 | | |
PER SHARE DATA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股每股淨虧損
stockholders: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.11) | | | | | | 不適用 | | | | | $ | (0.58) | | | | | | 不適用 | | | | | | 不適用 | | |
Dividends declared
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 53 | | | | | $ | (297) | | |
加權平均流通股: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 12,618,516 | | | | | | 不適用 | | | | | | 12,618,516 | | | | | | 不適用 | | | | | | 不適用 | | |
合併現金流量表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (14,823) | | | | | $ | (14,110) | | | | | $ | (29,240) | | | | | $ | 29,693 | | | | | $ | 102,797 | | |
Investing activities
|
| | | $ | (2,832) | | | | | $ | (3,518) | | | | | $ | (12,190) | | | | | $ | (19,042) | | | | | $ | (31,765) | | |
Financing activities
|
| | | $ | 12,835 | | | | | $ | 25,843 | | | | | $ | 50,981 | | | | | $ | (9,102) | | | | | $ | (74,100) | | |
合併資產負債表數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 13,658 | | | | | $ | 17,142 | | | | | $ | 18,478 | | | | | $ | 8,927 | | | | | $ | 7,378 | | |
Total assets
|
| | | $ | 361,514 | | | | | $ | 459,146 | | | | | $ | 378,032 | | | | | $ | 473,091 | | | | | $ | 637,059 | | |
Total debt
|
| | | $ | 342,910 | | | | | $ | 340,371 | | | | | $ | 321,566 | | | | | $ | 307,474 | | | | | $ | 308,538 | | |
Total liabilities
|
| | | $ | 463,531 | | | | | $ | 484,313 | | | | | $ | 440,983 | | | | | $ | 471,629 | | | | | $ | 566,148 | | |
Total equity
|
| | | $ | (102,017) | | | | | $ | (25,167) | | | | | $ | (62,951) | | | | | $ | 1,462 | | | | | $ | 70,911 | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended
December 31, |
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
| | |
(單位為千,每股數據除外)
|
| |||||||||
形式簡明合併業務報表數據: | | | | | | | | | | | | | |
Net Revenue
|
| | | $ | 92,433 | | | | | $ | 404,889 | | |
普通股股東應佔淨虧損
|
| | | $ | (40,879) | | | | | $ | (190,234) | | |
普通股股東每股基本和稀釋後淨虧損
|
| | | $ | (2.05) | | | | | $ | (9.71) | | |
| | |
As of March 31,
|
| |||
| | |
2022
|
| |||
| | |
(unaudited)
|
| |||
| | |
(in thousands)
|
| |||
形式壓縮合並資產負債表數據: | | | | | | | |
Total assets
|
| | | $ | 728,659 | | |
Total liabilities
|
| | | $ | 658,144 | | |
Total equity
|
| | | $ | 70,515 | | |
| | |
Three Months
Ended March 31, |
| |
Year Ended
December 31, |
| ||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |||||||||
CSSE Historical Data | | | | | | | | | | | | | |
普通股股東每股基本和稀釋後淨虧損
|
| | | $ | (0.92) | | | | | $ | (3.96) | | |
Book value per share
|
| | | $ | 5.29 | | | | | $ | 5.51 | | |
Redbox Historical Data | | | | | | | | | | | | | |
普通股股東每股基本和稀釋後淨虧損
|
| | | $ | (0.11) | | | | | $ | (4.34) | | |
Book value per share
|
| | | $ | (8.08) | | | | | $ | (4.99) | | |
CSSE預計合併數據 | | | | | | | | | | | | | |
普通股股東每股基本和稀釋後淨虧損
|
| | | $ | (2.05) | | | | | $ | (9.71) | | |
Book value per share
|
| | | $ | 3.78 | | | | | | 不適用 | | |
| | |
Redbox
|
| |
CSSE
|
| ||||||
Price as of May 10, 2022
|
| | | $ | 5.60 | | | | | $ | 7.92 | | |
Price as of July 13, 2022
|
| | | $ | 5.01 | | | | | $ | 8.54 | | |
截至2022年5月10日每股Redbox股票的隱含價值
|
| | | $ | 0.69 | | | | | | | | |
截至2022年7月13日每股Redbox股票的隱含價值
|
| | | $ | 0.74 | | | | | | | | |
| | |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1)
|
| | | | 52% | | | | | | 42% | | | | | | 33% | | | | | | 24% | | | | | | 24% | | |
Gross Profit Margin(2)
|
| | | | 32% | | | | | | 38% | | | | | | 40% | | | | | | 41% | | | | | | 42% | | |
Adjusted EBITDA(3)
|
| | | | 18% | | | | | | 21% | | | | | | 26% | | | | | | 29% | | | | | | 31% | | |
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1)
|
| | | $ | 168 | | | | | $ | 239 | | | | | $ | 317 | | | | | $ | 393 | | | | | $ | 487 | | |
Adjusted EBITDA(2)
|
| | | $ | 31 | | | | | $ | 51 | | | | | $ | 84 | | | | | $ | 112 | | | | | $ | 151 | | |
Capital Expenditures
|
| | | $ | 3 | | | | | $ | 4 | | | | | $ | 4 | | | | | $ | 4 | | | | | $ | 4 | | |
Free Cash Flow(3)
|
| | | $ | (105) | | | | | $ | (26) | | | | | $ | (15) | | | | | $ | (4) | | | | | $ | 12 | | |
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1)
|
| | | $ | 396 | | | | | $ | 511 | | | | | $ | 524 | | | | | $ | 535 | | | | | $ | 541 | | |
Adjusted EBITDA(2)
|
| | | $ | 10 | | | | | $ | 64 | | | | | $ | 66 | | | | | $ | 68 | | | | | $ | 68 | | |
Capital Expenditures
|
| | | $ | 9 | | | | | $ | 9 | | | | | $ | 9 | | | | | $ | 8 | | | | | $ | 8 | | |
Free Cash Flow(3)
|
| | | $ | 9 | | | | | $ | 35 | | | | | $ | 33 | | | | | $ | 38 | | | | | $ | 38 | | |
($ in millions)
|
| |
2022E(1)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(2)
|
| | | | 570 | | | | | | 766 | | | | | | 859 | | | | | | 948 | | | | | | 1,049 | | |
Adjusted EBITDA(3)
|
| | | | 50 | | | | | | 156 | | | | | | 189 | | | | | | 219 | | | | | | 258 | | |
Capital Expenditures
|
| | | | 12 | | | | | | 13 | | | | | | 13 | | | | | | 12 | | | | | | 12 | | |
Free Cash Flow(4)
|
| | | | (93) | | | | | | 33 | | | | | | 27 | | | | | | 49 | | | | | | 70 | | |
| | |
Redbox預測(由Redbox管理部門提供)
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(1) | | | | $ | 459 | | | | | $ | 586 | | | | | $ | 595 | | | | | $ | 603 | | | | | $ | 606 | | |
Adjusted EBITDA(2)
|
| | | | 44 | | | | | | 103 | | | | | | 107 | | | | | | 111 | | | | | | 113 | | |
Capital Expenditures
|
| | | | 12 | | | | | | 10 | | | | | | 10 | | | | | | 9 | | | | | | 9 | | |
Free Cash Flow(3)
|
| | | | 19 | | | | | | 31 | | | | | | 39 | | | | | | 56 | | | | | | 63 | | |
| | |
形式預測(由Redbox管理部門提供)
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2022E(1)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
Revenue(2) | | | | $ | 633 | | | | | $ | 840 | | | | | $ | 930 | | | | | $ | 1,016 | | | | | $ | 1,113 | | |
Adjusted EBITDA(3)
|
| | | | 35 | | | | | | 142 | | | | | | 164 | | | | | | 183 | | | | | | 206 | | |
Capital Expenditures
|
| | | | 13 | | | | | | 8 | | | | | | 8 | | | | | | 7 | | | | | | 7 | | |
Free Cash Flow(4)
|
| | | | (76) | | | | | | 40 | | | | | | 58 | | | | | | 90 | | | | | | 112 | | |
|
每股紅盒隱含交易價值(1)
|
| | | $ | 0.69 | | |
| | |
Reference Range
for Redbox |
| |||||||||||||||
Financial Analyses
|
| |
Low
|
| |
Midpoint
|
| |
High
|
| |||||||||
貼現現金流分析: | | | | | | | | | | | | | | | | | | | |
CSSE提供的財務預測
|
| | | $ | (0.15)(2) | | | | | $ | 0.99 | | | | | $ | 2.60 | | |
CSSE提供的財務預測+協同效應
|
| | | | 6.49 | | | | | | 8.62 | | | | | | 11.58 | | |
可比公司SOTP分析
|
| | | $ | (0.71)(2) | | | | | $ | 2.02 | | | | | $ | 4.75 | | |
僅供參考 | | | | | | | | | | | | | | | | | | | |
股票研究價格目標
|
| | | $ | 3.00 | | | | | $ | 6.50 | | | | | $ | 10.00 | | |
SPAC合併完成以來的交易範圍(2021年10月)
|
| | | $ | 1.68 | | | | | $ | 6.60(3) | | | | | $ | 17.93 | | |
| | |
企業價值/
2022年EBITDA 多重 |
| |
企業價值/
2022E收入 多重 |
| |
企業價值/
2023年EBITDA 多重 |
| |
企業價值/
2023E收入 多重 |
| ||||||||||||
DTC/流媒體公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
VIZIO
|
| | | | NM | | | | | | 0.5x | | | | | | 11.5x | | | | | | 0.5x | | |
Netflix
|
| | | | 13.2x | | | | | | 2.7 | | | | | | 11.8 | | | | | | 2.5 | | |
Gaia
|
| | | | 5.3 | | | | | | 1.0 | | | | | | 4.3 | | | | | | 0.9 | | |
Roku
|
| | | | NM | | | | | | 2.6 | | | | | | NM | | | | | | 2.0 | | |
Fubo
|
| | | | NM | | | | | | 0.7 | | | | | | NM | | | | | | 0.5 | | |
統計摘要 | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 9.3 | | | | | | 1.0 | | | | | | 11.5 | | | | | | 0.9 | | |
傳統媒體公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
Disney
|
| | | | 16.4 | | | | | | 2.9 | | | | | | 15.0 | | | | | | 2.7 | | |
Lionsgate
|
| | | | 16.1 | | | | | | 1.7 | | | | | | 12.3 | | | | | | 1.5 | | |
Paramount
|
| | | | 7.4 | | | | | | 0.9 | | | | | | 8.4 | | | | | | 0.8 | | |
Fox
|
| | | | 6.9 | | | | | | 1.5 | | | | | | 7.0 | | | | | | 1.5 | | |
AMC Networks
|
| | | | 5.3 | | | | | | 1.2 | | | | | | 5.9 | | | | | | 1.2 | | |
Warner Bros. Discovery
|
| | | | 5.3 | | | | | | 1.2 | | | | | | 4.4 | | | | | | 1.1 | | |
統計摘要 | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 7.1 | | | | | | 1.4 | | | | | | 7.7 | | | | | | 1.3 | | |
參展商公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
Cinemark
|
| | | | 8.3 | | | | | | 1.3 | | | | | | 6.0 | | | | | | 1.2 | | |
Cineplex
|
| | | | 5.0 | | | | | | 1.1 | | | | | | 4.1 | | | | | | 1.0 | | |
Cineworld
|
| | | | 4.2 | | | | | | 1.4 | | | | | | 3.7 | | | | | | 1.3 | | |
統計摘要 | | | | | | | | | | | | | | | | | | | | | | | | | |
Median
|
| | | | 5.0 | | | | | | 1.3 | | | | | | 4.1 | | | | | | 1.2 | | |
CSSE
|
| | | | 8.5x | | | | | | 1.6x | | | | | | 5.1x | | | | | | 1.1x | | |
Redbox
|
| | | | NM | | | | | | 1.6 | | | | | | 9.8 | | | | | | 1.2 | | |
|
CSSE Share Price(1)
|
| | | | 7.92 | | |
| | |
Reference Range
for CSSE |
| |||||||||||||||
Financial Analyses
|
| |
Low
|
| |
Midpoint
|
| |
High
|
| |||||||||
貼現現金流分析
|
| | | $ | 13.59 | | | | | $ | 18.45 | | | | | $ | 24.98 | | |
可比公司分析
|
| | | $ | 5.42 | | | | | $ | 14.83 | | | | | $ | 24.25 | | |
僅供參考 | | | | | | | | | | | | | | | | | | | |
股票研究價格目標
|
| | | $ | 14.00 | | | | | $ | 27.00 | | | | | $ | 40.00 | | |
往績52周交易區間
|
| | | $ | 7.20 | | | | | | | | | | | $ | 46.02 | | |
|
Redbox/CSSE合併互換比率
|
| | | | 0.087x | | |
| | |
Implied
Exchange Ratio |
| |||||||||||||||
| | |
Low
|
| |
Midpoint
|
| |
High
|
| |||||||||
財務分析 | | | | | | | | | | | | | | | | | | | |
貼現現金流分析 | | | | | | | | | | | | | | | | | | | |
CSSE提供的財務預測
|
| | | | (0.01)x | | | | | | 0.09x | | | | | | 0.19x | | |
CSSE提供的財務預測+協同效應
|
| | | | 0.26 | | | | | | 0.56 | | | | | | 0.85 | | |
可比公司分析
|
| | | | (0.03) | | | | | | 0.42 | | | | | | 0.88 | | |
僅供參考 | | | | | | | | | | | | | | | | | | | |
股票研究價格目標
|
| | | | 0.08 | | | | | | 0.39 | | | | | | 0.71 | | |
適用的歷史交易區間
|
| | | | 0.04x | | | | | | 1.26x | | | | | | 2.49x | | |
($ in millions)
|
| |
Redbox Projections
|
| |||||||||||||||||||||||||||
|
4/22-12-22
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |||||||||||||||||
息税前收益
|
| | | $ | 41.7 | | | | | $ | 73.9 | | | | | $ | 78.9 | | | | | $ | 95.3 | | | | | $ | 97.4 | | |
Pro Forma Taxes @ 26.0%
|
| | | | (3.2) | | | | | | (19.2) | | | | | | (20.5) | | | | | | (24.8) | | | | | | (25.3) | | |
税後淨營業利潤
|
| | | | 38.6 | | | | | | 54.7 | | | | | | 58.4 | | | | | | 70.5 | | | | | | 72.1 | | |
Tax Depreciation
|
| | | | 18.2 | | | | | | 21.0 | | | | | | 20.6 | | | | | | 7.6 | | | | | | 7.4 | | |
Capital Expenditures
|
| | | | (9.1) | | | | | | (10.1) | | | | | | (10.1) | | | | | | (9.1) | | | | | | (9.1) | | |
(增加)流動資金減少
|
| | | | 21.0 | | | | | | (11.1) | | | | | | (5.8) | | | | | | 0.1 | | | | | | 0.0 | | |
未加槓桿的自由現金流
|
| | | $ | 68.7 | | | | | $ | 54.5 | | | | | $ | 63.0 | | | | | $ | 69.1 | | | | | $ | 70.4 | | |
Enterprise Value
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
Terminal Exit Multiple
|
| | | | 4.25x | | | | | | 4.75x | | | | | | 5.25x | | |
加權平均資本成本
|
| | | | 15.0% | | | | | | 14.0% | | | | | | 13.0% | | |
標示企業值範圍
|
| | | $ | 513.1 | | | | | $ | 557.5 | | | | | $ | 604.7 | | |
隱含企業估值倍數
|
| | | | | | | | | | | | | | | | | | | | | | | | |
2022 EBITDA
|
| | | $ | 36.6 | | | | | | 14.0x | | | | | | 15.2x | | | | | | 16.5x | | |
2023 EBITDA
|
| | | | 94.9 | | | | | | 5.4x | | | | | | 5.9x | | | | | | 6.4x | | |
2024 EBITDA
|
| | | | 99.5 | | | | | | 5.2x | | | | | | 5.6x | | | | | | 6.1x | | |
LTM Revenue(1)
|
| | | | 275.0 | | | | | | 1.87x | | | | | | 2.03x | | | | | | 2.20x | | |
|
精選上市公司
|
| | CSSE | |
| | | | CuriosityStream, Inc. | |
| | | | fuboTB Inc. | |
| | | | Netflix, Inc. | |
| | | | Roku, Inc. | |
| | | | Spotify Technology S.A. | |
| | | | AMC娛樂控股公司 | |
| | | | Cinemark Holdings, Inc. | |
| | | | 康卡斯特公司 | |
| | | | Cumulus Media Inc. | |
| | | | DISH網絡公司 | |
| | | | iHeartMedia, Inc. | |
| | | | 獅門娛樂公司 | |
| | | | Paramount Global | |
| | | | Townsquare Media, Inc. | |
| | | | 迪士尼 | |
| | | | 華納兄弟探索公司 | |
COMPANY INFORMATION
|
| |
REVENUE GROWTH
|
| |
EBITDA GROWTH
|
| |
EBITDA MARGIN
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company Name
|
| |
3-YR
CAGR |
| |
LTM
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
3-YR
CAGR |
| |
LTM
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
3-YR
AVG |
| |
LTM
|
| |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
Digital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CSSE
|
| | | | 60.2% | | | | | | 66.4% | | | | | | 34.2% | | | | | | 27.8% | | | | | | 19.6% | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | -30.1% | | | | | | -29.0% | | | | | | 15.3% | | | | | | -13.9% | | | | | | -15.4% | | |
CuriosityStream, Inc.
|
| | | | 96.8 | | | | | | 79.9 | | | | | | 35.2 | | | | | | 39.7 | | | | | | 37.4 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | -138.2 | | | | | | -72.8 | | | | | | -58.7 | | | | | | -33.0 | | | | | | -11.2 | | |
fuboTB Inc.
|
| | | | 北美 | | | | | | 193.2 | | | | | | 66.9 | | | | | | 45.0 | | | | | | 36.7 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | -90.3 | | | | | | -50.4 | | | | | | -40.9 | | | | | | -25.2 | | | | | | -16.2 | | |
Netflix, Inc.
|
| | | | 23.4 | | | | | | 15.2 | | | | | | 9.2 | | | | | | 9.2 | | | | | | 10.7 | | | | | | 55.9 | | | | | | 13.0 | | | | | | 2.6 | | | | | | 12.3 | | | | | | 17.7 | | | | | | 17.9 | | | | | | 21.2 | | | | | | 20.3 | | | | | | 20.8 | | | | | | 22.2 | | |
Roku, Inc.
|
| | | | 55.0 | | | | | | 43.9 | | | | | | 34.6 | | | | | | 29.4 | | | | | | 22.6 | | | | | | 北美 | | | | | | 21.9 | | | | | | 北美 | | | | | | 北美 | | | | | | 328.5 | | | | | | 2.2 | | | | | | 6.2 | | | | | | -2.7 | | | | | | 0.6 | | | | | | 2.2 | | |
Spotify Technology S.A.
|
| | | | 22.5 | | | | | | 24.5 | | | | | | 19.9 | | | | | | 15.8 | | | | | | 15.1 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 200.6 | | | | | | -0.3 | | | | | | 1.2 | | | | | | -1.1 | | | | | | 1.1 | | | | | | 3.0 | | |
Redbox digital(1)
|
| | | | 51.7% | | | | | | -11.6% | | | | | | 108.0% | | | | | | 31.6% | | | | | | 23.7% | | | | | | NM | | | | | | -88.9% | | | | | | 542.7% | | | | | | 218.4% | | | | | | 58.0% | | | | | | 0.6% | | | | | | 1.5% | | | | | | 4.6% | | | | | | 11.1% | | | | | | 14.2% | | |
Legacy | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AMC娛樂控股公司
|
| | | | -22.6 | | | | | | 103.5 | | | | | | 81.3 | | | | | | 13.8 | | | | | | 2.6 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 64.7 | | | | | | -0.8 | | | | | | -27.2 | | | | | | -13.2 | | | | | | 7.1 | | | | | | 10.3 | | | | | | 9.9 | | |
Cinemark Holdings, Inc.
|
| | | | -22.3 | | | | | | 622.1 | | | | | | 75.6 | | | | | | 18.3 | | | | | | 2.7 | | | | | | -59.6 | | | | | | 北美 | | | | | | 671.5 | | | | | | 43.9 | | | | | | 7.4 | | | | | | -5.9 | | | | | | 7.8 | | | | | | 14.7 | | | | | | 17.9 | | | | | | 18.7 | | |
Comcast Corporation
|
| | | | 7.2 | | | | | | 15.4 | | | | | | 5.4 | | | | | | 1.7 | | | | | | 3.0 | | | | | | 4.8 | | | | | | 13.9 | | | | | | 7.1 | | | | | | 4.6 | | | | | | 5.5 | | | | | | 30.3 | | | | | | 29.5 | | | | | | 30.3 | | | | | | 31.1 | | | | | | 31.9 | | |
Cumulus Media Inc.
|
| | | | -7.0 | | | | | | 19.8 | | | | | | 9.2 | | | | | | 4.6 | | | | | | 4.5 | | | | | | -17.5 | | | | | | 157.6 | | | | | | 34.8 | | | | | | 11.7 | | | | | | 10.0 | | | | | | 14.1 | | | | | | 16.0 | | | | | | 17.5 | | | | | | 18.7 | | | | | | 19.6 | | |
DISH網絡公司
|
| | | | 9.5 | | | | | | 5.6 | | | | | | -2.8 | | | | | | 0.4 | | | | | | 4.3 | | | | | | 12.1 | | | | | | 11.6 | | | | | | -19.0 | | | | | | -8.1 | | | | | | -2.0 | | | | | | 20.7 | | | | | | 21.9 | | | | | | 18.3 | | | | | | 16.8 | | | | | | 15.7 | | |
iHeartMedia, Inc.
|
| | | | -0.5 | | | | | | 28.6 | | | | | | 15.2 | | | | | | 3.4 | | | | | | 4.7 | | | | | | -6.9 | | | | | | 55.3 | | | | | | 36.3 | | | | | | 6.8 | | | | | | 13.0 | | | | | | 22.0 | | | | | | 22.2 | | | | | | 26.2 | | | | | | 27.0 | | | | | | 29.2 | | |
獅門娛樂公司
|
| | | | -7.5 | | | | | | 6.3 | | | | | | 12.0 | | | | | | 14.0 | | | | | | 6.8 | | | | | | -4.3 | | | | | | -44.2 | | | | | | -5.3 | | | | | | 71.1 | | | | | | 13.5 | | | | | | 12.2 | | | | | | 8.2 | | | | | | 6.8 | | | | | | 10.2 | | | | | | 10.8 | | |
Paramount Global
|
| | | | 2.7 | | | | | | 8.8 | | | | | | 6.6 | | | | | | 5.7 | | | | | | 6.3 | | | | | | -10.9 | | | | | | -32.4 | | | | | | -16.6 | | | | | | -11.9 | | | | | | 15.9 | | | | | | 18.8 | | | | | | 13.1 | | | | | | 12.2 | | | | | | 10.1 | | | | | | 11.1 | | |
Townsquare Media, Inc.
|
| | | | 0.8 | | | | | | 12.6 | | | | | | 12.5 | | | | | | 5.3 | | | | | | 6.4 | | | | | | 2.9 | | | | | | 68.9 | | | | | | 12.0 | | | | | | 3.6 | | | | | | 13.5 | | | | | | 21.2 | | | | | | 24.3 | | | | | | 24.2 | | | | | | 23.8 | | | | | | 25.4 | | |
The Walt Disney Company
|
| | | | 4.3 | | | | | | 20.1 | | | | | | 20.3 | | | | | | 11.0 | | | | | | 7.5 | | | | | | -21.6 | | | | | | 62.1 | | | | | | 52.8 | | | | | | 15.7 | | | | | | 16.6 | | | | | | 16.7 | | | | | | 14.5 | | | | | | 18.4 | | | | | | 19.2 | | | | | | 20.8 | | |
Warner Bros. Discovery, Inc.
|
| | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 7.9 | | | | | | 6.1 | | | | | | 北美 | | | | | | 北美 | | | | | | 北美 | | | | | | 31.4 | | | | | | 6.5 | | | | | | 北美 | | | | | | 北美 | | | | | | 20.7 | | | | | | 25.2 | | | | | | 25.3 | | |
Redbox legacy(1)
|
| | | | -37.4% | | | | | | -50.0% | | | | | | 52.4% | | | | | | 26.7% | | | | | | -2.7% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 153.2% | | | | | | -1.9% | | | | | | 13.0% | | | | | | -7.8% | | | | | | 8.6% | | | | | | 17.2% | | | | | | 17.4% | | |
Redbox Consolidated
|
| | | | -34.9% | | | | | | -33.8% | | | | | | 59.2% | | | | | | 27.5% | | | | | | 1.6% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 159.2% | | | | | | 4.8% | | | | | | 12.8% | | | | | | -15.9% | | | | | | 8.0% | | | | | | 16.2% | | | | | | 16.7% | | |
COMPANY INFORMATION
|
| |
企業價值為
的倍數
|
| |||||||||||||||||||||||||||||||||||||||
Company Name
|
| |
LTM
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
2024
EBITDA |
| |
LTM
Revenue |
| |
2022
Revenue |
| |
2023
Revenue |
| |||||||||||||||||||||
Digital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CSSE
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 1.30x | | | | | | 0.97x | | | | | | 0.76x | | |
CuriosityStream, Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.95 | | | | | | 0.71 | | | | | | 0.51 | | |
fuboTB Inc.
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.86 | | | | | | 0.52 | | | | | | 0.36 | | |
Netflix, Inc.
|
| | | | 13.8x | | | | | | 13.5x | | | | | | 12.1x | | | | | | 10.2x | | | | | | 2.92 | | | | | | 2.74 | | | | | | 2.51 | | |
Roku, Inc.
|
| | | | 63.9 | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 3.94 | | | | | | 3.10 | | | | | | 2.40 | | |
Spotify Technology S.A.
|
| | | | NM | | | | | | NM | | | | | | 55.7 | | | | | | 26.6 | | | | | | 1.64 | | | | | | 1.44 | | | | | | 1.24 | | |
Legacy | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AMC娛樂控股公司
|
| | | | NM | | | | | | 33.9 | | | | | | 20.6 | | | | | | 20.7 | | | | | | 4.36 | | | | | | 2.41 | | | | | | 2.11 | | |
Cinemark Holdings, Inc.
|
| | | | 26.1 | | | | | | 9.7 | | | | | | 6.7 | | | | | | 6.2 | | | | | | 2.03 | | | | | | 1.42 | | | | | | 1.20 | | |
Comcast Corporation
|
| | | | 7.5 | | | | | | 7.1 | | | | | | 6.8 | | | | | | 6.5 | | | | | | 2.21 | | | | | | 2.16 | | | | | | 2.13 | | |
Cumulus Media Inc.
|
| | | | 6.0 | | | | | | 5.2 | | | | | | 4.7 | | | | | | 4.2 | | | | | | 0.96 | | | | | | 0.91 | | | | | | 0.87 | | |
DISH網絡公司
|
| | | | 7.8 | | | | | | 9.5 | | | | | | 10.3 | | | | | | 10.6 | | | | | | 1.71 | | | | | | 1.74 | | | | | | 1.73 | | |
iHeartMedia, Inc.
|
| | | | 9.3 | | | | | | 7.1 | | | | | | 6.6 | | | | | | 5.9 | | | | | | 2.06 | | | | | | 1.86 | | | | | | 1.80 | | |
獅門娛樂公司
|
| | | | 22.4 | | | | | | 24.2 | | | | | | 14.1 | | | | | | 12.5 | | | | | | 1.83 | | | | | | 1.64 | | | | | | 1.44 | | |
Paramount Global
|
| | | | 8.0 | | | | | | 8.0 | | | | | | 9.1 | | | | | | 7.8 | | | | | | 1.04 | | | | | | 0.97 | | | | | | 0.92 | | |
Townsquare Media, Inc.
|
| | | | 6.8 | | | | | | 6.1 | | | | | | 5.9 | | | | | | 5.2 | | | | | | 1.66 | | | | | | 1.48 | | | | | | 1.40 | | |
The Walt Disney Company
|
| | | | 23.9 | | | | | | 15.6 | | | | | | 13.5 | | | | | | 11.6 | | | | | | 3.45 | | | | | | 2.87 | | | | | | 2.59 | | |
Warner Bros. Discovery, Inc.
|
| | | | NM | | | | | | 5.5 | | | | | | 4.2 | | | | | | 3.9 | | | | | | NM | | | | | | 1.13 | | | | | | 1.05 | | |
Mean | | | | | 17.8x | | | | | | 21.1x | | | | | | 13.1x | | | | | | 10.1x | | | | | | 2.06x | | | | | | 1.65x | | | | | | 1.47x | | |
Median | | | | | 9.3x | | | | | | 8.8x | | | | | | 9.1x | | | | | | 7.8x | | | | | | 1.77x | | | | | | 1.48x | | | | | | 1.40x | | |
| | |
Redbox獨立估值
|
| |||||||||||||||
(百萬美元,每股價值除外)
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
貼現現金流分析
|
| | | $ | 513.1 | | | | | $ | 557.5 | | | | | $ | 604.7 | | |
精選上市公司分析
|
| | | $ | 498.3 | | | | | $ | 545.8 | | | | | $ | 593.2 | | |
圖解企業價值範圍
|
| | | $ | 506.0 | | | | | $ | 552.0 | | | | | $ | 599.0 | | |
(+) Cash and Equivalents(1)(2)
|
| | | | 9.8 | | | | | | 9.8 | | | | | | 9.8 | | |
(-) Debt(1)
|
| | | | (349.3) | | | | | | (349.3) | | | | | | (349.3) | | |
(-) Warrant Liability(1)
|
| | | | (4.1) | | | | | | (4.1) | | | | | | (4.1) | | |
説明性持續經營權益價值範圍
|
| | | $ | 162.0 | | | | | $ | 208.0 | | | | | $ | 255.0 | | |
Fully Diluted Shares (000s)
|
| | | | 48,298 | | | | | | 48,298 | | | | | | 48,298 | | |
説明持續經營企業每股權益價值範圍
|
| | | $ | 3.35 | | | | | $ | 4.31 | | | | | $ | 5.28 | | |
Probability of Default:
|
| |
説明性每股價值範圍
|
| |||||||||||||||
Bankruptcy
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
90.0%
|
| | | $ | 0.34 | | | | | $ | 0.43 | | | | | $ | 0.53 | | |
80.0%
|
| | | $ | 0.67 | | | | | $ | 0.86 | | | | | $ | 1.06 | | |
70.0%
|
| | | $ | 1.01 | | | | | $ | 1.29 | | | | | $ | 1.58 | | |
66.1%(3) | | | | $ | 1.14 | | | | | $ | 1.46 | | | | | $ | 1.79 | | |
| | |
形式上的倖存公司預測
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2022P
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |||||||||||||||
息税前收益
|
| | | $ | 4.8 | | | | | $ | 117.5 | | | | | $ | 139.5 | | | | | $ | 170.2 | | | | | $ | 194.2 | | |
Pro Forma Taxes @ 26.0%
|
| | | | (1.2) | | | | | | (30.5) | | | | | | (36.3) | | | | | | (44.3) | | | | | | (50.5) | | |
税後淨營業利潤
|
| | | | 3.5 | | | | | | 86.9 | | | | | | 103.2 | | | | | | 126.0 | | | | | | 143.7 | | |
Tax Depreciation
|
| | | | 30.1 | | | | | | 24.8 | | | | | | 24.7 | | | | | | 12.8 | | | | | | 12.1 | | |
Content Amortization
|
| | | | 49.4 | | | | | | 52.7 | | | | | | 66.0 | | | | | | 79.2 | | | | | | 95.1 | | |
Content Investment (CSSE)
|
| | | | (115.0) | | | | | | (81.9) | | | | | | (100.2) | | | | | | (118.4) | | | | | | (142.1) | | |
Redbox Entertainment的內容投資
|
| | | | (9.6) | | | | | | (18.0) | | | | | | (14.4) | | | | | | (10.8) | | | | | | (10.8) | | |
Capital Expenditures
|
| | | | (13.1) | | | | | | (8.1) | | | | | | (8.1) | | | | | | (7.1) | | | | | | (7.1) | | |
Acquisitions
|
| | | | (6.8) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
(增加)流動資金減少
|
| | | | 23.3 | | | | | | (9.9) | | | | | | (11.4) | | | | | | (4.2) | | | | | | (1.7) | | |
未加槓桿的自由現金流
|
| | | $ | (38.1) | | | | | $ | 46.5 | | | | | $ | 59.8 | | | | | $ | 77.4 | | | | | $ | 89.2 | | |
Enterprise Value
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
Terminal Exit Multiple
|
| | | | 7.0x | | | | | | 8.0x | | | | | | 9.0x | | |
加權平均資本成本
|
| | | | 14.5% | | | | | | 13.5% | | | | | | 12.5% | | |
標示企業值範圍
|
| | | $ | 822.0 | | | | | $ | 954.7 | | | | | $ | 1,097.5 | | |
隱含企業估值倍數
|
| | | | | | | | | | | | | | | | | | | | | | | | |
2022 EBITDA(1)
|
| | | $ | 20.3 | | | | | | NM | | | | | | NM | | | | | | NM | | |
2023 EBITDA(1)
|
| | | | 122.9 | | | | | | 6.7x | | | | | | 7.8x | | | | | | 8.9x | | |
2024 EBITDA(1)
|
| | | | 142.8 | | | | | | 5.8x | | | | | | 6.7x | | | | | | 7.7x | | |
2021 Total Revenue
|
| | | | 398.9 | | | | | | 2.06x | | | | | | 2.39x | | | | | | 2.75x | | |
($和股票,單位為百萬,每股價值除外)
|
| |
Low
|
| |
Mid
|
| |
High
|
| |||||||||
貼現現金流分析
|
| | | $ | 822.0 | | | | | $ | 954.7 | | | | | $ | 1,097.5 | | |
精選上市公司分析
|
| | | | 860.5 | | | | | | 983.4 | | | | | | 1,106.3 | | |
圖解企業價值範圍
|
| | | $ | 841.3 | | | | | $ | 969.1 | | | | | $ | 1,101.9 | | |
(+) Redbox Cash(1)(2)
|
| | | $ | 92.8 | | | | | $ | 92.8 | | | | | $ | 92.8 | | |
(+) CSSE Cash(1)
|
| | | | 29.2 | | | | | | 29.2 | | | | | | 29.2 | | |
(-) Redbox Debt(1)(3)
|
| | | | (404.9) | | | | | | (404.9) | | | | | | (404.9) | | |
(-) Redbox Warrant Liability(4)
|
| | | | (4.1) | | | | | | (4.1) | | | | | | (4.1) | | |
(-) CSSE Debt(1)
|
| | | | (69.8) | | | | | | (69.8) | | | | | | (69.8) | | |
(-) CSSE Series A Preferred Stock(1)(5)
|
| | | | (94.5) | | | | | | (94.5) | | | | | | (94.5) | | |
(-)CSSE或有對價(6)
|
| | | | (21.2) | | | | | | (21.2) | | | | | | (21.2) | | |
(-)預計交易手續費
|
| | | | (10.0) | | | | | | (10.0) | | | | | | (10.0) | | |
示例性權益值範圍
|
| | | $ | 359.0 | | | | | $ | 487.0 | | | | | $ | 620.0 | | |
(÷) Pro Forma Shares Outstanding (000s)
|
| | | | 20,375 | | | | | | 20,375 | | | | | | 20,375 | | |
説明每股權益價值範圍
|
| | | $ | 17.62 | | | | | $ | 23.90 | | | | | $ | 30.43 | | |
Exchange Ratio
|
| | | | 0.089 | | | | | | 0.089 | | | | | | 0.089 | | |
説明性每股價值範圍
|
| | | $ | 1.54 | | | | | $ | 2.09 | | | | | $ | 2.66 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2023 EBITDA(7)
|
| | | $ | 122.9 | | | | | | 6.8x | | | | | | 7.9x | | | | | | 9.0x | | |
|
2024 EBITDA(7)
|
| | | | 142.8 | | | | | | 5.9x | | | | | | 6.8x | | | | | | 7.7x | | |
| | |
由
實益擁有的股份
某些受益所有者和管理層 |
| |||||||||||||||||||||||||||||||||
| | |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Combined Voting Power
|
| |||||||||||||||||||||||||||
| | |
Number
|
| |
% of class
|
| |
Number
|
| |
% of class
|
| |
Number
|
| |
%
|
| ||||||||||||||||||
5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Redwood Holdco LP(1)
|
| | | | — | | | | | | — | | | | | | 32,770,000 | | | | | | 100% | | | | | | 32,770,000 | | | | | | 70.54% | | |
海港環球資產管理有限責任公司(2)
|
| | | | 4,363,251 | | | | | | 31.88% | | | | | | — | | | | | | — | | | | | | 4,363,251 | | | | | | 9.39% | | |
阿波羅管理控股有限公司(3)
|
| | | | 1,756,487 | | | | | | 12.84% | | | | | | — | | | | | | — | | | | | | 1,756,487 | | | | | | 3.78% | | |
董事和指定高管: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Galen C. Smith
|
| | | | 576,036 | | | | | | 4.21% | | | | | | — | | | | | | — | | | | | | 576,036 | | | | | | 1.24% | | |
Jason K. Kwong
|
| | | | 345,622 | | | | | | 2.53% | | | | | | — | | | | | | — | | | | | | 345,622 | | | | | | 0.74% | | |
Kimberly Kelleher
|
| | | | 8,640 | | | | | | 0.06% | | | | | | | | | | | | | | | | | | 8,640 | | | | | | 0.02% | | |
Michael F. Feldner
|
| | | | 172,811 | | | | | | 1.26% | | | | | | — | | | | | | — | | | | | | 172,811 | | | | | | 0.37% | | |
Frederick W. Stein
|
| | | | 172,811 | | | | | | 1.26% | | | | | | — | | | | | | — | | | | | | 172,811 | | | | | | 0.37% | | |
Michael D. Chamberlain
|
| | | | 172,811 | | | | | | 1.26% | | | | | | — | | | | | | — | | | | | | 172,811 | | | | | | 0.37% | | |
Christina Chu
|
| | | | 23,041 | | | | | | 0.17% | | | | | | — | | | | | | — | | | | | | 23,041 | | | | | | 0.05% | | |
董事和高管作為一個羣體
|
| | | | 1,471,772 | | | | | | 10.75% | | | | | | | | | | | | | | | | | | 1,471,772 | | | | | | 3.17% | | |
| | |
March 31,
|
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Total net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Product cost
|
| | | $ | 27,290 | | | | | $ | 28,248 | | |
Gross margin
|
| | | $ | 35,937 | | | | | $ | 48,482 | | |
Gross margin %
|
| | | | 56.8% | | | | | | 63.2% | | |
Adjusted EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
調整後的EBITDA佔淨收入的百分比
|
| | | | (21.4)% | | | | | | 1.7% | | |
Loss before income taxes
|
| | | $ | (40,848) | | | | | $ | (36,474) | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
Retail footprint | | | | | | | | | | | | | |
Ending number of kiosks
|
| | | | 37,791 | | | | | | 39,257 | | |
結束的地點數量
|
| | | | 32,160 | | | | | | 33,068 | | |
期間發行的實體劇目
|
| | | | 22 | | | | | | 7 | | |
| | |
March 31,
|
| |
2022 vs 2021 YTD
|
| ||||||||||||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
Net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | | | | $ | (13,503) | | | | | | (17.6)% | | |
Product cost
|
| | | | 27,290 | | | | | | 28,248 | | | | | | 958 | | | | | | 3.4% | | |
Gross margin
|
| | | $ | 35,937 | | | | | $ | 48,482 | | | | | $ | (12,545) | | | | | | (25.9)% | | |
Gross margin %
|
| | | | 56.8% | | | | | | 63.2% | | | | | | | | | | | | (6.4)% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Direct operating
|
| | | | 30,005 | | | | | | 33,024 | | | | | | 3,019 | | | | | | 9.1% | | |
Marketing
|
| | | | 4,022 | | | | | | 3,284 | | | | | | (738) | | | | | | (22.5)% | | |
基於股票的薪酬費用
|
| | | | 1,808 | | | | | | 566 | | | | | | (1,242) | | | | | | 新墨西哥州 | | |
一般和行政
|
| | | | 23,203 | | | | | | 13,309 | | | | | | (9,894) | | | | | | (74.3)% | | |
折舊及攤銷
|
| | | | 25,090 | | | | | | 27,526 | | | | | | 2,436 | | | | | | 8.8% | | |
Operating (loss) income
|
| | | | (48,191) | | | | | | (29,227) | | | | | | (18,964) | | | | | | (64.9)% | | |
利息和其他收入(費用),淨額: | | | | | | | | | | | | | | | | | | | | | | | | | |
利息和其他收入(費用),淨額
|
| | | | 7,343 | | | | | | (7,247) | | | | | | 14,590 | | | | | | 新墨西哥州 | | |
利息和其他收入(費用)合計,淨額
|
| | | | 7,343 | | | | | | (7,247) | | | | | | 14,590 | | | | | | 新墨西哥州 | | |
Loss before income taxes
|
| | | | (40,848) | | | | | | (36,474) | | | | | | (4,374) | | | | | | (12.0)% | | |
所得税支出(福利)
|
| | | | 26 | | | | | | (9,279) | | | | | | (9,305) | | | | | | (100.3)% | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | | | | $ | (13,679) | | | | | | (50.3)% | | |
Adjusted EBITDA(1)
|
| | | $ | (13,538) | | | | | $ | 1,302 | | | | | $ | (14,840) | | | | | | 新墨西哥州 | | |
Ending number of kiosks
|
| | | | 37,791 | | | | | | 39,257 | | | | | | (1,466) | | | | | | (3.7)% | | |
期間發行的實體劇目
|
| | | | 22 | | | | | | 7 | | | | | | 15 | | | | | | 新墨西哥州 | | |
| | |
Three Months Ended
March 31, |
| |
March 31,
2022 vs 2021 |
| ||||||||||||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
Net revenue
|
| | | $ | 48,767 | | | | | $ | 67,637 | | | | | $ | (18,870) | | | | | | (27.9)% | | |
Adjusted EBITDA
|
| | | | (15,553) | | | | | | 334 | | | | | | (15,887) | | | | | | N.m | | |
調整後的EBITDA利潤率
|
| | | | (31.9)% | | | | | | 0.5% | | | | | | | | | | | | N.m | | |
物理劇目發佈
|
| | | | 22 | | | | | | 7 | | | | | | 15 | | | | | | N.m | | |
實體租金(單位:千)
|
| | | | 11,195 | | | | | | 17,754 | | | | | | (6,559) | | | | | | (36.9)% | | |
每次實體租賃的淨收入
|
| | | $ | 3.29 | | | | | $ | 3.17 | | | | | $ | 0.12 | | | | | | 3.8% | | |
| | |
Three Months Ended
March 31, |
| |
March 31,
2022 vs 2021 |
| ||||||||||||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| |
$
|
| |
%
|
| ||||||||||||
Net revenue
|
| | | $ | 14,460 | | | | | $ | 9,093 | | | | | $ | 5,367 | | | | | | 59.0% | | |
Adjusted EBITDA
|
| | | | 2,015 | | | | | | 968 | | | | | | 1,047 | | | | | | 108.2% | | |
調整後的EBITDA利潤率
|
| | | | 13.9% | | | | | | 10.6% | | | | | | | | | | | | 330 pts | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
折舊及攤銷
|
| | | | 25,090 | | | | | | 27,526 | | |
利息和其他(收入)支出,淨額
|
| | | | (7,343) | | | | | | 7,247 | | |
所得税支出(福利)
|
| | | | 26 | | | | | | (9,279) | | |
EBITDA
|
| | | | (23,101) | | | | | | (1,701) | | |
EBITDA調整: | | | | | | | | | | | | | |
業務優化(A)
|
| | | | — | | | | | | 550 | | |
One-time non-recurring(b)
|
| | | | 3,743 | | | | | | 364 | | |
新企業啟動成本(C)
|
| | | | — | | | | | | 171 | | |
重組相關(D)
|
| | | | 4,012 | | | | | | 1,352 | | |
基於股票的薪酬費用
|
| | | | 1,808 | | | | | | 566 | | |
Adjusted EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 38,394 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 309,956 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
經營活動中使用的淨現金
|
| | | $ | (14,823) | | | | | $ | (14,110) | | |
投資活動中使用的淨現金
|
| | | | (2,832) | | | | | | (3,518) | | |
融資活動提供的現金淨額
|
| | | | 12,835 | | | | | | 25,843 | | |
現金、現金等價物和受限現金的總變動
|
| | | $ | (4,820) | | | | | $ | 8,215 | | |
Dollars in thousands
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026 &
Beyond |
| |
Total
|
| ||||||||||||||||||
Long-term debt(1)
|
| | | $ | 38,394 | | | | | $ | — | | | | | $ | 271,562 | | | | | $ | — | | | | | $ | — | | | | | $ | 309,956 | | |
長期債務的合同利息(1)
|
| | | | 21,627 | | | | | | 25,840 | | | | | | 7,932 | | | | | | — | | | | | | — | | | | | | 55,399 | | |
循環信貸安排(1)
|
| | | | 3,145 | | | | | | — | | | | | | 33,223 | | | | | | — | | | | | | — | | | | | | 36,368 | | |
最低估計電影內容承諾(2)
|
| | | | 40,709 | | | | | | 8,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,574 | | |
資產報廢債務(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,501 | | | | | | 9,501 | | |
Other(4) | | | | | 505 | | | | | | 67 | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | |
Total(5) | | | | $ | 104,380 | | | | | $ | 34,772 | | | | | $ | 312,717 | | | | | $ | — | | | | | $ | 9,501 | | | | | $ | 461,370 | | |
| | |
Chicken Soup
for the Soul Entertainment, Inc. (Historical) |
| |
Reclassified
Redbox Entertainment, Inc. (Note 3) (Historical) |
| |
Transaction
Adjustments |
| |
Other
Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金、現金等價物和受限
cash |
| | | $ | 21,499 | | | | | $ | 13,658 | | | | | $ | | | | | $ | | | | | $ | 35,157 | | | ||
應收賬款,扣除壞賬準備後的淨額
|
| | | | 66,225 | | | | | | 14,109 | | | | | | | | | | | | | | | | | | 80,334 | | |
預付費用和其他當期費用
assets |
| | | | 3,043 | | | | | | 6,662 | | | | | | | | | | | | | | | | | | 9,705 | | |
關聯公司到期
|
| | | | 685 | | | | | | 4,370 | | | | | | | | | | | | | | | | | | 5,055 | | |
經營性租賃使用權資產
|
| | | | 8,386 | | | | | | 8,274 | | | | | | | | | | | | | | | | | | 16,660 | | |
Content assets, net
|
| | | | 86,816 | | | | | | 23,214 | | | | | | | | | | | | | | | | | | 110,030 | | |
財產和設備,淨額
|
| | | | — | | | | | | 36,743 | | | | | | | | | | | | 4,639(h) | | | | | | 41,382 | | |
Intangible assets, net
|
| | | | 21,650 | | | | | | 106,349 | | | | | | 143,551(b) | | | | | | | | | | | | 271,550 | | |
無限活體無形資產
|
| | | | 12,164 | | | | | | — | | | | | | | | | | | | | | | | | | 12,164 | | |
Goodwill
|
| | | | 44,906 | | | | | | 147,523 | | | | | | (47,350)(c) | | | | | | | | | | | | 145,079 | | |
Other assets, net
|
| | | | 5,570 | | | | | | 612 | | | | | | | | | | | | (4,639)(h) | | | | | | 1,543 | | |
Total assets
|
| | | $ | 270,944 | | | | | $ | 361,514 | | | | | $ | 96,201 | | | | | $ | — | | | | | $ | 728,659 | | |
負債和權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款和應計其他費用
|
| | | $ | 43,837 | | | | | $ | 97,344 | | | | | $ | 39,394(a) | | | | | $ | | | | | $ | 180,575 | | | |
編程義務
|
| | | | 15,570 | | | | | | — | | | | | | | | | | | | | | | | | | 15,570 | | |
電影資料庫採購義務
|
| | | | 19,139 | | | | | | — | | | | | | | | | | | | | | | | | | 19,139 | | |
應計參與成本
|
| | | | 18,118 | | | | | | — | | | | | | | | | | | | | | | | | | 18,118 | | |
電影獲取進展
|
| | | | 12,971 | | | | | | — | | | | | | | | | | | | | | | | | | 12,971 | | |
Revolving loan
|
| | | | 22,036 | | | | | | — | | | | | | | | | | | | | | | | | | 22,036 | | |
Debt
|
| | | | 31,592 | | | | | | 342,910 | | | | | | (31,838)(d) | | | | | | (6,088)(i) | | | | | | 336,576 | | |
或有對價
|
| | | | 6,639 | | | | | | — | | | | | | | | | | | | | | | | | | 6,639 | | |
Put option obligation
|
| | | | 11,400 | | | | | | — | | | | | | | | | | | | | | | | | | 11,400 | | |
經營性租賃負債
|
| | | | 9,799 | | | | | | 8,557 | | | | | | | | | | | | | | | | | | 18,356 | | |
Other liabilities
|
| | | | 5,482 | | | | | | 14,720 | | | | | | (3,438)(e) | | | | | | | | | | | | 16,764 | | |
Total liabilities
|
| | | | 196,583 | | | | | | 463,531 | | | | | | 4,118 | | | | | | (6,088) | | | | | | 658,144 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
A系列累積可贖回永久優先股
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Class A common stock
|
| | | | 1 | | | | | | 1 | | | | | | (1)(f) | | | | | | | | | | | | 1 | | |
Class B common stock
|
| | | | 1 | | | | | | 3 | | | | | | (3)(f) | | | | | | | | | | | | 1 | | |
新增實收資本
|
| | | | 245,978 | | | | | | 302,958 | | | | | | (271,938)(f) | | | | | | 6,088(i) | | | | | | 283,086 | | |
Deficit
|
| | | | (150,589) | | | | | | (334,398) | | | | | | 293,444(f) | | | | | | | | | | | | (191,543) | | |
國庫持有的A類普通股,成本價
|
| | | | (21,787) | | | | | | — | | | | | | | | | | | | | | | | | | (21,787) | | |
股東權益總額
|
| | | | 73,604 | | | | | | (31,436) | | | | | | 21,502 | | | | | | 6,088 | | | | | | 69,758 | | |
非控股權益
|
| | | | 757 | | | | | | (70,581) | | | | | | 70,581(g) | | | | | | | | | | | | 757 | | |
Total equity
|
| | | | 74,361 | | | | | | (102,017) | | | | | | 92,083 | | | | | | 6,088 | | | | | | 70,515 | | |
負債和權益合計
|
| | | $ | 270,944 | | | | | $ | 361,514 | | | | | $ | 96,201 | | | | | $ | — | | | | | $ | 728,659 | | |
| | |
Chicken Soup for
the Soul Entertainment, Inc. (Historical) |
| |
Sonar
Entertainment for the period from January 1, 2021 through May 21, 2021 (Historical) |
| |
Transaction
Accounting Adjustments |
| |
Pro forma
Chicken Soup for the Soul Entertainment, Inc. |
| |
Reclassified
Redbox Entertainment, Inc. (Note 3) (Historical) |
| |
Merger
Transaction Adjustments |
| |
Financing
Transaction Adjustments |
| |
Other
Accounting Adjustments |
| |
Combined Pro
Forma |
| |||||||||||||||||||||||||||
Net revenue
|
| | | $ | 110,395 | | | | | $ | 5,954 | | | | | $ | | | | | $ | 116,349 | | | | | $ | 288,540 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | 404,889 | | | ||||
Cost of revenue
|
| | | | 79,138 | | | | | | 4,183 | | | | | | | | | | | | 83,321 | | | | | | 115,141 | | | | | | | | | | | | | | | | | | | | | | | | 198,462 | | |
Gross profit
|
| | | | 31,257 | | | | | | 1,771 | | | | | | — | | | | | | 33,028 | | | | | | 173,399 | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,427 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政管理
|
| | | | 48,611 | | | | | | 6,296 | | | | | | (255)(p) | | | | | | 54,652 | | | | | | 208,162 | | | | | | 43,169(a) | | | | | | | | | | | | (10,949)(o) | | | | | | 295,034 | | |
攤銷折舊
|
| | | | 5,728 | | | | | | — | | | | | | 520(q) | | | | | | 6,248 | | | | | | 108,505 | | | | | | (51,691)(j) | | | | | | | | | | | | — | | | | | | 63,062 | | |
內容資產減值
|
| | | | 9,795 | | | | | | — | | | | | | | | | | | | 9,795 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 9,795 | | |
無形資產和商譽減值
|
| | | | 2,045 | | | | | | — | | | | | | | | | | | | 2,045 | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 2,045 | | |
管理費和許可費
|
| | | | 11,040 | | | | | | — | | | | | | 595(r) | | | | | | 11,635 | | | | | | — | | | | | | | | | | | | | | | | | | 4,033(n) | | | | | | 15,667 | | |
總運營費用
|
| | | | 77,219 | | | | | | 6,296 | | | | | | 860 | | | | | | 84,375 | | | | | | 316,667 | | | | | | (8,522) | | | | | | — | | | | | | (6,916) | | | | | | 385,604 | | |
Operating loss
|
| | | | (45,962) | | | | | | (4,525) | | | | | | (860) | | | | | | (51,347) | | | | | | (143,268) | | | | | | 8,522 | | | | | | — | | | | | | 6,916 | | | | | | (179,177) | | |
Interest expense
|
| | | | 4,831 | | | | | | 28,054 | | | | | | (27,727)(s) | | | | | | 5,158 | | | | | | 34,606 | | | | | | (2,230)(k) | | | | | | 2,014(k) | | | | | | — | | | | | | 39,548 | | |
其他營業外收入,淨額
|
| | | | (379) | | | | | | (10) | | | | | | 10(t) | | | | | | (379) | | | | | | (3,083) | | | | | | — | | | | | | | | | | | | — | | | | | | (3,462) | | |
所得税和優先股息前虧損
|
| | | | (50,414) | | | | | | (32,569) | | | | | | 26,857 | | | | | | (56,126) | | | | | | (174,791) | | | | | | 10,752 | | | | | | (2,014) | | | | | | 6,916 | | | | | | (215,263) | | |
Provision for income
taxes |
| | | | 66 | | | | | | 11 | | | | | | (11)(s) | | | | | | 66 | | | | | | (34,035) | | | | | | — | | | | | | | | | | | | — | | | | | | (33,969) | | |
扣除非控股權益和優先股息前的淨虧損
|
| | | | (50,480) | | | | | | (32,580) | | | | | | 26,868 | | | | | | (56,192) | | | | | | (140,756) | | | | | | 10,752 | | | | | | (2,014) | | | | | | 6,916 | | | | | | (181,294) | | |
可歸因於非控股的淨虧損
interests |
| | | | (74) | | | | | | — | | | | | | | | | | | | (74) | | | | | | (27,967) | | | | | | 27,967(l) | | | | | | | | | | | | — | | | | | | (74) | | |
Net loss attributable to
Chicken Soup for the Soul Entertainment, Inc. |
| | | | (50,406) | | | | | | (32,580) | | | | | | 26,868 | | | | | | (56,118) | | | | | | (112,789) | | | | | | (17,215) | | | | | | (2,014) | | | | | | 6,916 | | | | | | (181,220) | | |
減:優先股息
|
| | | | 9,014 | | | | | | — | | | | | | | | | | | | 9,014 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 9,014 | | |
普通股股東可用淨虧損
|
| | | $ | (59,420) | | | | | $ | (32,580) | | | | | $ | 26,868 | | | | | $ | (65,132) | | | | | $ | (112,789) | | | | | $ | (17,215) | | | | | $ | (2,014) | | | | | $ | 6,916 | | | | | $ | (190,234) | | |
Net loss per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (3.96) | | | | | | | | | | | | | | | | | $ | (4.34) | | | | | $ | (0.58) | | | | | | | | | | | | | | | | | | | | | | | $ | (9.71) | | |
加權平均已發行普通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 15,018,421 | | | | | | | | | | | | | | | | | | 15,018,421 | | | | | | 12,618,516 | | | | | | 4,578,633(m) | | | | | | | | | | | | | | | | | | 19,597,054 | | |
| | |
Chicken Soup for
the Soul Entertainment, Inc. (Historical) |
| |
Reclassified
Redbox Entertainment, Inc. (Note 3) (Historical) |
| |
Merger
Transaction Adjustments |
| |
Financing
Transaction Adjustments |
| |
Other
Accounting Adjustments |
| |
Combined
Pro Forma |
| ||||||||||||||||||
Net revenue
|
| | | $ | 29,206 | | | | | $ | 63,227 | | | | | $ | | | | | $ | | | | | $ | | | | | $ | 92,433 | | | |||
Cost of revenue
|
| | | | 22,575 | | | | | | 27,290 | | | | | | | | | | | | | | | | | | | | | | | | 49,865 | | |
Gross profit
|
| | | | 6,631 | | | | | | 35,937 | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,568 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政管理
|
| | | | 12,817 | | | | | | 59,038 | | | | | | — | | | | | | — | | | | | | (2,561)(o) | | | | | | 69,294 | | |
Amortization and
depreciation |
| | | | 1,648 | | | | | | 25,090 | | | | | | (12,923)(j) | | | | | | — | | | | | | — | | | | | | 13,815 | | |
管理費和許可費
|
| | | | 2,921 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,488(n) | | | | | | 4,409 | | |
總運營費用
|
| | | | 17,386 | | | | | | 84,128 | | | | | | (12,923) | | | | | | — | | | | | | (1,073) | | | | | | 87,518 | | |
Operating loss
|
| | | | (10,755) | | | | | | (48,191) | | | | | | 12,923 | | | | | | — | | | | | | 1,073 | | | | | | (44,950) | | |
Interest expense
|
| | | | 1,310 | | | | | | 6,422 | | | | | | (630)(k) | | | | | | 504(k) | | | | | | | | | | | | 7,606 | | |
其他營業外收入,淨額
|
| | | | (202) | | | | | | (13,765) | | | | | | — | | | | | | | | | | | | | | | | | | (13,967) | | |
所得税和優先股息前虧損
|
| | | | (11,863) | | | | | | (40,848) | | | | | | 13,553 | | | | | | (504) | | | | | | 1,073 | | | | | | (38,589) | | |
所得税撥備
|
| | | | 20 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | 46 | | |
扣除非控股權益和優先股息前的淨虧損
|
| | | | (11,883) | | | | | | (40,874) | | | | | | 13,553 | | | | | | (504) | | | | | | 1,073 | | | | | | (38,635) | | |
非控股權益應佔淨虧損
|
| | | | (38) | | | | | | (39,430) | | | | | | 39,430(l) | | | | | | — | | | | | | — | | | | | | (38) | | |
可歸因於雞的淨虧損
Soup for the Soul Entertainment, Inc. |
| | | | (11,845) | | | | | | (1,444) | | | | | | (25,877) | | | | | | (504) | | | | | | 1,073 | | | | | | (38,597) | | |
減:優先股息
|
| | | | 2,282 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,282 | | |
普通股股東可用淨虧損
|
| | | $ | (14,127) | | | | | $ | (1,444) | | | | | $ | (25,877) | | | | | $ | (504) | | | | | $ | 1,073 | | | | | $ | (40,879) | | |
每股普通股淨虧損: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.92) | | | | | $ | (0.11) | | | | | | | | | | | | | | | | | | | | | | | $ | (2.05) | | |
加權平均已發行普通股:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 15,331,743 | | | | | | 12,618,516 | | | | | | 4,578,633(m) | | | | | | | | | | | | | | | | | | 19,910,376 | | |
Redbox Historical
合併資產負債表 Line Items |
| |
Chicken Soup for the Soul
娛樂歷史 合併資產負債表 Line Items |
| |
Redbox Historical
Consolidated Balances as of March 31, 2022 |
| |
Reclassifications
|
| |
Notes
|
| |
Redbox Reclassified
Consolidated Balances as of March 31, 2022 |
| |||||||||
Cash, cash equivalents and
restricted cash |
| |
現金、現金等價物和
restricted cash |
| | | $ | 13,658 | | | | | $ | | | | | | | | | $ | 13,658 | | |
Accounts receivable, net of
allowances |
| |
應收賬款,扣除
壞賬準備 |
| | | | 14,109 | | | | | | | | | | | | | | | 14,109 | | |
關聯方到期,淨額 | | | 關聯公司到期 | | | | | 4,370 | | | | | | | | | | | | | | | 4,370 | | |
Content library | | | Content assets, net | | | | | 23,214 | | | | | | | | | | | | | | | 23,214 | | |
預付費用和其他
current assets |
| |
預付費用和其他當期費用
assets |
| | | | 6,662 | | | | | | | | | | | | | | | 6,662 | | |
財產和設備,淨額 | | | 財產和設備,淨額 | | | | | 36,743 | | | | | | | | | | | | | | | 36,743 | | |
Goodwill | | | Goodwill | | | | | 147,523 | | | | | | | | | | | | | | | 147,523 | | |
無形資產淨值 | | | 無形資產淨值 | | | | | 106,349 | | | | | | | | | | | | | | | 106,349 | | |
經營性租賃使用權
assets |
| |
經營性租賃使用權資產
|
| | | | 8,274 | | | | | | | | | | | | | | | 8,274 | | |
其他長期資產 | | | Other assets, net | | | | | 612 | | | | | | | | | | | | | | | 612 | | |
Trade payables | | | | | | | | 38,704 | | | | | | (38,704) | | | |
(a)
|
| | | | — | | |
因關聯方,淨額 | | | | | | | | 74 | | | | | | (74) | | | |
(a)
|
| | | | — | | |
Accrued and other current
liabilities |
| | | | | | | 58,566 | | | | | | (58,566) | | | |
(a)
|
| | | | — | | |
| | |
應付賬款和應計賬款
other expenses |
| | | | | | | | | | 97,344 | | | |
(a)
|
| | | | 97,344 | | |
經營性租賃負債,
current portion |
| | | | | | | 2,958 | | | | | | (2,958) | | | |
(a)
|
| | | | — | | |
長期投資的當前部分
debt |
| | | | | | | 41,539 | | | | | | (41,539) | | | |
(a)
|
| | | | — | | |
Long-term debt, net | | | | | | | | 301,371 | | | | | | (301,371) | | | |
(a)
|
| | | | — | | |
| | | Debt | | | | | | | | | | | 342,910 | | | |
(a)
|
| | | | 342,910 | | |
Warrant liability | | | | | | | | 4,056 | | | | | | (4,056) | | | |
(a)
|
| | | | — | | |
經營性租賃負債,
non-current portion |
| | | | | | | 5,599 | | | | | | (5,599) | | | |
(a)
|
| | | | — | | |
| | | 經營性租賃負債 | | | | | | | | | | | 8,557 | | | |
(a)
|
| | | | 8,557 | | |
其他長期負債 | | | Other liabilities | | | | | 10,664 | | | | | | 4,056 | | | |
(a)
|
| | | | 14,720 | | |
Class A common stock | | | Class A common stock | | | | | 1 | | | | | | | | | | | | | | | 1 | | |
Class B common stock | | | Class B common stock | | | | | 3 | | | | | | | | | | | | | | | 3 | | |
新增實收資本 | | | 新增實收資本 | | | | | 302,958 | | | | | | | | | | | | | | | 302,958 | | |
非控股權益 | | | 非控股權益 | | | | | (70,581) | | | | | | | | | | | | | | | (70,581) | | |
累計虧損 | | | Deficit | | | | | (334,398) | | | | | | | | | | | | | | | (334,398) | | |
Redbox Historical
合併報表: 操作行項目 |
| |
Chicken Soup for the Soul
Entertainment Historical 合併報表: Operations Line Items |
| |
Redbox Historical
Statement of Operations For the three months ended March 31, 2022 |
| |
Reclassifications
|
| |
Notes
|
| |
Redbox Reclassified
Statement of Operations For the three months ended March 31, 2022 |
| |||||||||
Net revenue | | | Net revenue | | | | $ | 63,227 | | | | | $ | | | | | | | | $ | 63,227 | | | |
Product cost | | | | | | | | 27,290 | | | | | | (27,290) | | | |
(b)
|
| | | | — | | |
| | | Cost of revenue | | | | | | | | | | | 27,290 | | | |
(b)
|
| | | | 27,290 | | |
Direct operating | | | | | | | | 30,005 | | | | | | (30,005) | | | |
(b)
|
| | | | — | | |
Marketing | | | | | | | | 4,022 | | | | | | (4,022) | | | |
(b)
|
| | | | — | | |
基於股票的薪酬費用
|
| | | | | | | 1,808 | | | | | | (1,808) | | | |
(b)
|
| | | | — | | |
一般和行政 | | | | | | | | 23,203 | | | | | | (23,203) | | | |
(b)
|
| | | | — | | |
| | |
銷售、一般和行政管理
|
| | | | | | | | | | 59,038 | | | |
(b)
|
| | | | 59,038 | | |
折舊及攤銷
|
| | 攤銷折舊 | | | | | 25,090 | | | | | | | | | | | | | | | 25,090 | | |
利息和其他收入(費用),淨額
|
| | | | | | | 7,343 | | | | | | (7,343) | | | |
(b)
|
| | | | — | | |
| | | Interest expense | | | | | | | | | | | 6,422 | | | |
(b)
|
| | | | 6,422 | | |
| | | 其他營業外收入,淨額 | | | | | | | | | | | (13,765) | | | |
(b)
|
| | | | (13,765) | | |
所得税支出(福利)
|
| | 所得税撥備 | | | | | 26 | | | | | | | | | | | | | | | 26 | | |
可歸因於非控股權益的淨虧損
|
| | 非控股權益應佔淨虧損 | | | | | (39,430) | | | | | | | | | | | | | | | (39,430) | | |
Redbox Historical
合併報表: 操作行項目 |
| |
Chicken Soup for the Soul
Entertainment Historical 合併報表: Operations Line Items |
| |
Redbox Historical
Statement of Operations For the year ended December 31, 2021 |
| |
Reclassifications
|
| |
Notes
|
| |
Redbox Reclassified
Statement of Operations For the year ended December 31, 2021 |
| |||||||||
Net revenue | | | Net revenue | | | | $ | 288,540 | | | | | $ | | | | | | | | $ | 288,540 | | | |
Product cost | | | | | | | | 115,141 | | | | | | (115,141) | | | |
(c)
|
| | | | — | | |
| | | Cost of revenue | | | | | | | | | | | 115,141 | | | |
(c)
|
| | | | 115,141 | | |
Direct operating | | | | | | | | 131,926 | | | | | | (131,926) | | | |
(c)
|
| | | | — | | |
Marketing | | | | | | | | 14,806 | | | | | | (14,806) | | | |
(c)
|
| | | | — | | |
基於股票的薪酬費用
|
| | | | | | | 1,994 | | | | | | (1,994) | | | |
(c)
|
| | | | — | | |
一般和行政 | | | | | | | | 59,436 | | | | | | (59,436) | | | |
(c)
|
| | | | — | | |
| | |
銷售、一般和行政管理
|
| | | | | | | | | | 208,162 | | | |
(c)
|
| | | | 208,162 | | |
折舊及攤銷 | | | 攤銷折舊 | | | | | 108,505 | | | | | | | | | | | | | | | 108,505 | | |
利息和其他收入(費用),淨額
|
| | | | | | | (31,523) | | | | | | 31,523 | | | |
(c)
|
| | | | — | | |
| | | Interest expense | | | | | | | | | | | 34,606 | | | |
(c)
|
| | | | 34,606 | | |
| | | 其他營業外收入,淨額 | | | | | | | | | | | (3,083) | | | |
(c)
|
| | | | (3,083) | | |
所得税支出(福利) | | | 所得税撥備 | | | | | (34,035) | | | | | | | | | | | | | | | (34,035) | | |
可歸因於非控股權益的淨虧損
|
| | 非控股權益應佔淨虧損 | | | | | (27,967) | | | | | | | | | | | | | | | (27,967) | | |
|
中證A類普通股已發行公允價值
|
| | | $ | 28,551 | | |
|
為Redbox RSU支付的對價公允價值
|
| | | | 291 | | |
|
紅箱權證轉換為CSSE權證的公允價值
|
| | | | 618 | | |
|
預計合併考慮因素
|
| | | $ | 29,460 | | |
Change in Share Price
|
| |
Share Price
|
| |
Estimated
Purchase Consideration |
| |
Estimated
Goodwill |
| |||||||||
Increase of 10%
|
| | | $ | 7.30 | | | | | $ | 32,406 | | | | | $ | 103,181 | | |
Decrease of 10%
|
| | | $ | 5.98 | | | | | $ | 26,514 | | | | | $ | 97,165 | | |
|
Total assets
|
| | | $ | 107,642 | | |
|
Total liabilities
|
| | | | 428,255 | | |
|
收購的有形資產淨值
|
| | | | (320,613) | | |
|
可識別無形資產
|
| | | | 249,900 | | |
|
Goodwill
|
| | | | 100,173 | | |
|
預計合併對價的分配
|
| | | $ | 29,460 | | |
| | |
Chicken Soup
for the Soul Entertainment, Inc. |
| |
Redbox
Entertainment, Inc. |
| |
Total
|
| |||||||||
預計交易總成本
|
| | | $ | 17,500 | | | | | $ | 25,669 | | | | | $ | 43,169 | | |
減去計入應計費用的成本
|
| | | | 34 | | | | | | 3,100 | | | | | | 3,134 | | |
Less costs paid through March 31, 2022
|
| | | | — | | | | | | 641 | | | | | | 641 | | |
Pro forma net adjustment
|
| | | $ | 17,466 | | | | | $ | 21,928 | | | | | $ | 39,394 | | |
| | |
Intangible assets
|
| |||
Estimated fair value
|
| | | $ | 249,900 | | |
歷史賬面價值
|
| | | | (106,349) | | |
Pro forma net adjustment
|
| | | $ | 143,551 | | |
|
Estimated fair value
|
| | | $ | 100,173 | | |
|
歷史賬面價值
|
| | | | (147,523) | | |
|
Pro forma net adjustment
|
| | | $ | (47,350) | | |
|
Estimated fair value
|
| | | $ | 338,932 | | |
|
B-2 debt conversion to shares
|
| | | | (27,860) | | |
|
B-2債務轉換後的估計公允價值
|
| | | | 311,072 | | |
|
歷史賬面價值
|
| | | | (342,910) | | |
|
Pro forma net adjustment
|
| | | $ | (31,838) | | |
|
Estimated fair value
|
| | | $ | 618 | | |
|
歷史賬面價值
|
| | | | (4,056) | | |
|
Pro forma net adjustment
|
| | | $ | (3,438) | | |
| | |
Class A common stock
|
| |
Class B common stock
|
| |
Additional
paid-in capital |
| | | | | | | | |||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Deficit
|
| | |||||||||||||||||||||||
已轉移對價
|
| | | | 4,578,633 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 29,460 | | | | | $ | — | | | | | |
預計交易成本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (39,394) | | | | ||
合併後薪酬
expense |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,560 | | | | | | (1,560) | | | | ||
歷史賬面價值
|
| | | | — | | | | | | (1) | | | | | | | | | | | | (3) | | | | | | (302,958) | | | | | | 334,398 | | | | ||
Pro forma net adjustment
|
| | | | 4,578,633 | | | | | $ | (1) | | | | | | — | | | | | $ | (3) | | | | | $ | (271,938) | | | | | $ | 293,444 | | | |
|
一分錢認股權證發行數量
|
| | | | 916,883 | | |
|
每份權證的內在價值
|
| | | $ | 6.64 | | |
|
Pro forma net adjustment
|
| | | $ | 6,088 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
預計折舊和攤銷
|
| | | $ | 4,927 | | | | | $ | 19,709 | | |
歷史折舊和攤銷
|
| | | | (17,850) | | | | | | (71,400) | | |
Pro forma net adjustment
|
| | | $ | (12,923) | | | | | $ | (51,691) | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
與便士認股權證有關的債務折扣增加
|
| | | $ | (305) | | | | | $ | (1,218) | | |
債務折價在承擔債務的公允價值上增加
|
| | | | (199) | | | | | | (796) | | |
形式融資交易淨額調整
|
| | | | (504) | | | | | | (2,014) | | |
B-2債務轉換節省的利息費用
|
| | | | 630 | | | | | | 2,230 | | |
預計淨調整合計
|
| | | $ | 126 | | | | | $ | 216 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
歷史加權平均流通股
|
| | | | 15,331,743 | | | | | | 15,018,421 | | |
向Redbox發行股票
|
| | | | 4,299,927 | | | | | | 4,299,927 | | |
發行股票以換取Redbox RSU
|
| | | | 278,706 | | | | | | 278,706 | | |
形式加權平均流通股
|
| | | | 19,910,376 | | | | | | 19,597,054 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
不包括傳統業務收入的紅盒收入
|
| | | $ | 14,879 | | | | | $ | 40,331 | | |
增量管理和許可費
|
| | | | 10% | | | | | | 10% | | |
Pro forma net adjustment
|
| | | $ | 1,488 | | | | | $ | 4,033 | | |
| | |
Three Months Ended
March 31, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
勞動力成本降低
|
| | | $ | (2,561) | | | | | $ | (10,949) | | |
| 公司註冊證書授權證交所發行200,000,000股普通股,每股面值0.001美元,其中140,000,000股為證交所A類普通股,20,000,000股為證交所B類普通股,40,000,000股優先股,每股面值0.001美元,其中10,000,000股為9.75%A系列累計可贖回永久優先股。截至2022年7月8日,已發行和流通的CSSE A類普通股7,253,794股,CSSE B類普通股7,654,506股,A系列優先股3,943,398股。 | | | 紅盒公司註冊證書授權紅盒公司發行6.01億股,其中5億股,每股票面價值0.0001美元,指定為紅盒A類普通股;1億股,每股面值0.0001美元,指定為紅盒B類普通股;100萬股,每股面值0.0001美元,指定為“優先股”。截至記錄日期,已發行和流通的Redbox A類普通股為13,685,098股,已發行和流通的Redbox B類普通股為32,770,000股,沒有發行和流通的優先股。 | |
| CSSE的公司註冊證書規定,每持有一股CSSE A類普通股,CSSE股東每持有一股CSSE A類普通股,該CSSE股東每持有一股CSSE B類普通股,CSSE股東有權投10票。持有CSSE A類普通股和CSSE B類普通股的CSSE股東在所有事項上作為一個類別一起投票。CSSE普通股的持有者沒有累計投票權。證交所章程規定,除董事選舉外,股東大會就標的物投贊成票過半數者,為股東行為。根據持有人的選擇,持有一股CSSE B類普通股 | | | Redbox的公司註冊證書規定,每持有一股Redbox股東登記在冊的Redbox普通股,每位Redbox股東有權投一票。Redbox股東在所有事項上作為一個類別一起投票,除非Redbox A類普通股的流通股持有人和Redbox B類普通股的流通股持有人可以在公司註冊證書的任何修訂時作為一個類別單獨投票,該修訂將改變或改變某一類別股票的權利,該修訂不適用於合併協議項下擬進行的交易。Redbox普通股的持有者沒有累積投票權。Redbox的章程規定,除董事選舉外, | |
| 可隨時轉換為一股CSSE A類普通股或(2)在當時CSSE B類普通股的多數流通股持有人選出後,CSSE B類普通股的所有流通股均可轉換為CSSE A類普通股。一旦轉換為CSSE A類普通股,CSSE B類普通股將不再重新發行。 | | | 股東在會議上對該事項投贊成票的行為為股東行為。 | |
| CSSE董事會目前有九名成員。董事會決議可以不時增加或減少董事的人數,但如果這會縮短現任董事的任期,則不得減少董事的人數。 | | | 紅盒董事會目前有五名成員。Redbox的章程規定,董事人數由董事會決議決定,但須符合任何系列優先股持有人在特定情況下選舉董事的權利。 | |
| CSSE的公司註冊證書規定,所有董事每年選舉一次。每一位董事的任期直至下一屆年會、其繼任者正式當選並具有資格為止,或直至其先前去世、殘疾、辭職、取消資格或被免職為止。 | | | Redbox的公司註冊證書規定,董事應分為三類,分別為I類、II類和III類。每個類的成員交錯任職三年(不包括I類和II類董事的初始任期,分別為一年和兩年)。每一董事的任期至該董事任期屆滿當年的年度股東大會結束,繼任者經正式選舉並具備資格,或其提前去世、辭職或被免職為止。 | |
| 根據公司註冊證書的規定,上交所董事會應以所投股份的多數票選舉產生;但只要根據公司註冊證書的規定,上交所任何類別或系列股本的持有人有權選舉一名或多名董事,該等董事應由該等持有人以多數票選出。 | | | 根據公司註冊證書,Redbox董事會應由所投股份的多數票選舉產生;但當Redbox任何類別或系列股本的持有人根據公司註冊證書的規定有權選舉一名或多名董事時,該等董事應由該等持有人所投的多數票選出。 | |
| 根據上交所的章程,任何董事或整個董事會都可以由當時有權在董事選舉中投票的多數股份的持有者無故或無故罷免。 | | | 根據公司註冊證書,除股東協議中的某些例外情況以及一個或多個系列優先股持有人選舉董事的特殊權利外, | |
| | | | 紅盒董事會或任何個人董事可以隨時罷免,但前提是必須獲得紅盒當時有表決權股票中至少三分之二投票權的持有者的贊成票,並有權在董事選舉中投票。 | |
| 根據上交所章程,因去世、辭職、退休、喪失資格、免職或其他原因造成的上交所董事會空缺以及因董事人數增加而新設的董事職位,應由在任董事(儘管不足法定人數)或唯一剩餘的董事(但除法律另有要求外,不得由普通股股東)的多數票填補。任何當選填補空缺的董事將任職至其被任命後為選舉董事而召開的第一次股東大會為止,直至其繼任者當選並具有資格為止,或直至其去世、辭職或被免職為止。 | | | 根據紅盒公司章程,任何因去世、辭職、免職或其他原因造成的紅盒董事會空缺,以及因董事人數增加而新設的董事職位,須由當時在任的董事(即使不足法定人數)或唯一剩餘的董事董事以過半數票填補,而如此選出的每一名紅盒董事的任期將於下一屆股東周年大會日期屆滿。如果沒有董事在任,則可以按照DGCL的規定舉行董事選舉。當一名或多名董事辭任紅盒董事會職務並於日後生效時,當時在任的大多數董事(包括已辭任的董事)將有權填補該等空缺,有關表決於該等辭任生效時生效,而如此選出的每名董事將按填補其他空缺的規定任職。 | |
| 股東特別會議只能由CSSE董事會以在任時獲得多數董事批准的決議、首席執行官或董事會主席的命令或CSSE已發行普通股(即CSSE A類普通股和CSSE B類普通股,作為單一類別)的大多數持有人的書面要求才能召開。 | | | Redbox的公司註冊證書規定,可由首席執行官、Redbox董事會主席或Redbox多數董事通過的決議召開股東特別會議。股東無權召開紅盒股東特別大會。 | |
| CSSE的公司註冊證書並不禁止股東以書面同意代替會議行事。 | | | Redbox的公司註冊證書不允許股東在書面同意下采取任何要求或允許採取的行動。 | |
| 根據公司註冊證書,通過、修改、更改或廢除證交所章程需經證交所董事會過半數贊成票方可通過。 | | | 根據公司註冊證書,採用、修改、更改或廢除Redbox的章程需要得到Redbox董事會多數成員的贊成票。 | |
| CSSE沒有制定股東權利計劃。CSSE保持雙層普通股結構,CSSE B類普通股如上所述擁有超級投票權。CSSE B類普通股不公開交易,其最終實益所有權集中在CSSE首席執行官及其若干關聯公司。CSSE的公司註冊證書包含某些其他保護條款,包括:(A)限制股東召回特別股票的能力的條款 | | | Redbox沒有制定股東權利計劃。 | |
| 會議,(B)股東提案和董事提名的提前通知要求,(C)無論是否有理由罷免董事會成員的津貼,以及(D)對CSSSE公司註冊證書的任何修改,必須獲得大多數已發行的CSSSE B類普通股的批准,作為一個單獨的類別投票。 | | | | |
| 根據公司註冊證書,除非CSSE以書面形式同意選擇替代法院,否則在適用法律允許的最大範圍內,特拉華州衡平法院應是任何股東提起(I)任何派生訴訟,(Ii)任何聲稱違反受託責任的訴訟,(Iii)根據公司註冊證書、章程或DGCL產生的任何針對CSSE、CSSE董事會、高級職員或任何員工的索賠的任何訴訟,或(Iv)針對CSSE、CSSE董事會、受內務主義支配的官員或僱員。 | | | 根據公司註冊證書,除非Redbox書面同意選擇替代法院,否則在適用法律允許的最大範圍內,特拉華州衡平法院應是任何股東提起(I)任何派生訴訟、(Ii)任何聲稱違反受託責任的訴訟、(Iii)根據公司註冊證書、章程或DGCL產生的任何針對Redbox、Redbox董事會、高級人員或任何員工的索賠的任何訴訟,或(Iv)任何針對Redbox、Redbox董事會、受內部事務原則管轄的官員或員工。 | |
|
靈魂娛樂公司的雞湯
Attn: Investor Relations 132 E. Putnam Ave Cos Cob, Connecticut 06807 (855) 398-0443 |
| |
紅盒娛樂公司
Attn: Investor Relations 1 Tower Lane, Suite 800 Oakbrook Terrace, Illinois 60181 (630) 756-8010 |
|
| | |
Page
|
| |||
紅盒財務信息 | | | | | | | |
未經審計的財務報表
|
| | | | F-2 | | |
截至2022年3月31日(未經審計)和2021年12月31日的簡明合併資產負債表
|
| | | | F-2 | | |
截至2022年3月31日和2021年3月31日的三個月簡明綜合經營報表(未經審計)
|
| | | | F-3 | | |
截至2022年3月31日的三個月現金流量表簡明合併報表和
2021 (Unaudited) |
| | | | F-4 | | |
截至3月31日三個月的股東權益簡明綜合報表
2022 and 2021 (Unaudited) |
| | | | F-5 | | |
簡明合併財務報表附註(未經審計)
|
| | | | F-6 | | |
| | |
Page
|
| |||
紅盒合併財務報表: | | | | | | | |
獨立註冊會計師事務所報告(PCAOB ID號248)
|
| | | | F-25 | | |
截至2020年12月31日和2021年12月31日的合併資產負債表
|
| | | | F-26 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的年度綜合經營報表
|
| | | | F-27 | | |
截至2019年12月31日、2020年12月31日和2021年12月31日的合併現金流量表
|
| | | | F-28 | | |
截至2019年12月31日和2020年12月31日的股東權益合併報表
2021 |
| | | | F-29 | | |
合併財務報表附註
|
| | | | F-30 | | |
| | |
(unaudited)
March 31, 2022 |
| |
December 31,
2021 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
現金、現金等價物和受限現金
|
| | | $ | 13,658 | | | | | $ | 18,478 | | |
應收賬款,2022年3月31日的應收賬款淨額為202美元,2021年12月31日的應收賬款淨額為259美元
|
| | | | 14,109 | | | | | | 10,856 | | |
關聯方到期,淨額(附註15)
|
| | | | 4,370 | | | | | | 3,813 | | |
Content library
|
| | | | 23,214 | | | | | | 25,201 | | |
預付費用和其他流動資產
|
| | | | 6,662 | | | | | | 6,667 | | |
Total current assets
|
| | | | 62,013 | | | | | | 65,015 | | |
財產和設備,淨額(注2)
|
| | | | 36,743 | | | | | | 40,624 | | |
Goodwill (Note 4)
|
| | | | 147,523 | | | | | | 147,523 | | |
Intangible assets, net (Note 4)
|
| | | | 106,349 | | | | | | 124,207 | | |
經營性租賃使用權資產(附註3)
|
| | | | 8,274 | | | | | | — | | |
Other long-term assets
|
| | | | 612 | | | | | | 663 | | |
Total assets
|
| | | $ | 361,514 | | | | | $ | 378,032 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 38,704 | | | | | $ | 32,266 | | |
Due to related parties, net (Note 15)
|
| | | | 74 | | | | | | 74 | | |
經營租賃負債,本期部分(附註4)
|
| | | | 2,958 | | | | | | — | | |
應計負債和其他流動負債(附註5)
|
| | | | 58,566 | | | | | | 57,755 | | |
長期債務的當前部分(附註6)
|
| | | | 41,539 | | | | | | 34,211 | | |
流動負債總額
|
| | | | 141,841 | | | | | | 124,306 | | |
Long-term debt, net (Note 6)
|
| | | | 301,371 | | | | | | 287,355 | | |
Warrant liability (Note 11)
|
| | | | 4,056 | | | | | | 17,821 | | |
經營租賃負債,非流動部分(附註4)
|
| | | | 5,599 | | | | | | — | | |
其他長期負債
|
| | | | 10,664 | | | | | | 11,501 | | |
Total liabilities
|
| | | | 463,531 | | | | | | 440,983 | | |
承付款和或有事項(附註13) | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | |
A類普通股,面值0.0001美元,授權發行5億股;截至2022年3月31日和2021年12月31日已發行和已發行股票12,618,516股
|
| | | | 1 | | | | | | 1 | | |
B類普通股,面值0.0001美元,授權發行1億股;截至2022年3月31日和2021年12月31日已發行和已發行股票32,77萬股
|
| | | | 3 | | | | | | 3 | | |
新增實收資本
|
| | | | 302,958 | | | | | | 302,455 | | |
非控股權益
|
| | | | (70,581) | | | | | | (32,456) | | |
Accumulated deficit
|
| | | | (334,398) | | | | | | (332,954) | | |
Total equity
|
| | | | (102,017) | | | | | | (62,951) | | |
總負債和股東權益
|
| | | $ | 361,514 | | | | | $ | 378,032 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net revenue
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Operating expenses: | | | | | | | | | | | | | |
Product cost
|
| | | | 27,290 | | | | | | 28,248 | | |
Direct operating
|
| | | | 30,005 | | | | | | 33,024 | | |
Marketing
|
| | | | 4,022 | | | | | | 3,284 | | |
基於股票的薪酬費用
|
| | | | 1,808 | | | | | | 566 | | |
一般和行政
|
| | | | 23,203 | | | | | | 13,309 | | |
折舊及攤銷
|
| | | | 25,090 | | | | | | 27,526 | | |
總運營費用
|
| | | | 111,418 | | | | | | 105,957 | | |
Operating loss
|
| | | | (48,191) | | | | | | (29,227) | | |
利息和其他收入(費用),淨額: | | | | | | | | | | | | | |
利息和其他收入(費用),淨額
|
| | | | 7,343 | | | | | | (7,247) | | |
利息和其他收入(費用)合計,淨額
|
| | | | 7,343 | | | | | | (7,247) | | |
Loss before income taxes
|
| | | | (40,848) | | | | | | (36,474) | | |
所得税支出(福利)
|
| | | | 26 | | | | | | (9,279) | | |
Net loss
|
| | | | (40,874) | | | | | $ | (27,195) | | |
可歸因於非控股權益的淨虧損
|
| | | | (39,430) | | | | | | 不適用 | | |
A類普通股股東應佔淨虧損
|
| | | $ | (1,444) | | | | | | 不適用 | | |
A類普通股每股虧損: | | | | | | | | | | | | | |
每股基本和攤薄虧損(附註9)
|
| | | $ | (0.11) | | | | | | 不適用 | | |
A類普通股加權平均流通股: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 12,618,516 | | | | | | 不適用 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
將淨虧損與經營活動中使用的淨現金流量進行調整: | | | | | | | | | | | | | |
Depreciation
|
| | | | 7,363 | | | | | | 9,791 | | |
無形資產攤銷
|
| | | | 17,857 | | | | | | 17,858 | | |
出售/處置資產的收益
|
| | | | (132) | | | | | | (123) | | |
基於股票的薪酬費用
|
| | | | 1,808 | | | | | | 566 | | |
Deferred income taxes
|
| | | | — | | | | | | (6,303) | | |
遞延融資成本攤銷
|
| | | | 410 | | | | | | (831) | | |
高級設施增加了實物權益
|
| | | | 7,328 | | | | | | — | | |
權證負債公允價值變動
|
| | | | (13,765) | | | | | | — | | |
非現金租金、利息和其他
|
| | | | (2) | | | | | | 7,060 | | |
淨營業資產和淨負債變動產生的現金流: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (3,242) | | | | | | (2,463) | | |
Content library
|
| | | | 1,977 | | | | | | 398 | | |
Income tax receivable
|
| | | | — | | | | | | (3,130) | | |
預付費用和其他流動資產
|
| | | | 5 | | | | | | 227 | | |
Other assets
|
| | | | 50 | | | | | | 217 | | |
Trade payables
|
| | | | 5,998 | | | | | | (7,179) | | |
因關聯方/來自關聯方的變更
|
| | | | (557) | | | | | | 2,626 | | |
應計負債和其他負債
|
| | | | 953 | | | | | | (5,629) | | |
經營活動中使用的淨現金流量
|
| | | | (14,823) | | | | | | (14,110) | | |
投資活動: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (3,003) | | | | | | (3,631) | | |
處置財產和設備所得收益
|
| | | | 171 | | | | | | 113 | | |
用於投資活動的淨現金流
|
| | | | (2,832) | | | | | | (3,518) | | |
融資活動: | | | | | | | | | | | | | |
Redbox的借款收益
|
| | | | 14,103 | | | | | | 26,750 | | |
償還Redbox的債務
|
| | | | (497) | | | | | | — | | |
Dividends paid
|
| | | | — | | | | | | (90) | | |
融資租賃債務本金支付
|
| | | | (771) | | | | | | (817) | | |
融資活動提供的淨現金流
|
| | | | 12,835 | | | | | | 25,843 | | |
現金、現金等價物和受限現金的變化
|
| | | | (4,820) | | | | | | 8,215 | | |
現金、現金等價物和受限現金: | | | | | | | | | | | | | |
Beginning of period
|
| | | | 18,478 | | | | | | 8,927 | | |
End of period
|
| | | $ | 13,658 | | | | | $ | 17,142 | | |
| | |
Common Units
|
| |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Non-controlling
Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31,
2020 |
| | | | 27,799,748 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,085 | | | | | $ | (221,626) | | | | | $ | — | | | | | $ | 1,462 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股票的薪酬計劃及相關活動
|
| | | | 3,193,549 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 566 | | | | | | — | | | | | | — | | | | | | 566 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,195) | | | | | | — | | | | | | (27,195) | | |
Balance at March 31, 2021
|
| | | | 30,993,297 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,651 | | | | | $ | (248,821) | | | | | $ | — | | | | | $ | (25,167) | | |
Balance at December 31,
2021 |
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,455 | | | | | $ | (332,954) | | | | | $ | (32,456) | | | | | $ | (62,951) | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
基於股票的薪酬計劃及相關活動
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 503 | | | | | | — | | | | | | 1,305 | | | | | | 1,808 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,444) | | | | | | (39,430) | | | | | | (40,874) | | |
Balance at March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,958 | | | | | $ | (334,398) | | | | | $ | (70,581) | | | | | $ | (102,017) | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Kiosks and components
|
| | | $ | 190,661 | | | | | $ | 190,496 | | |
計算機、服務器和軟件
|
| | | | 101,912 | | | | | | 99,123 | | |
租賃改進
|
| | | | 4,152 | | | | | | 4,129 | | |
辦公傢俱和設備
|
| | | | 676 | | | | | | 676 | | |
Leased Vehicles
|
| | | | 11,178 | | | | | | 11,380 | | |
按成本價計算的財產和設備
|
| | | $ | 308,579 | | | | | $ | 305,804 | | |
累計折舊
|
| | | | (271,836) | | | | | | (265,180) | | |
財產和設備,淨額
|
| | | $ | 36,743 | | | | | $ | 40,624 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, 2022 |
| |||
Operating lease cost
|
| | | $ | 1,032 | | |
Finance lease cost | | | | | | | |
使用權資產攤銷
|
| | | | 709 | | |
租賃負債利息
|
| | | | 29 | | |
Total finance least cost
|
| | | $ | 738 | | |
Short-term lease cost(1)
|
| | | | 58 | | |
Total lease cost
|
| | | $ | 1,828 | | |
Dollars in thousands
|
| |
Three Months Ended
March 31, 2022 |
| |||
計入租賃負債的金額所支付的現金: | | | | | | | |
經營租賃產生的營運現金流
|
| | | $ | 1,091 | | |
融資租賃產生的現金流
|
| | | | 771 | | |
| | |
March 31, 2022
|
| |||
加權平均剩餘租賃年限(年): | | | | | | | |
Operating leases
|
| | | | 3.2 | | |
Finance leases
|
| | | | 1.2 | | |
加權平均貼現率: | | | | | | | |
Operating leases
|
| | | | 9.25% | | |
Finance leases
|
| | | | 3.51% | | |
Dollars in thousands
|
| |
Operating
Leases |
| |
Finance
Leases |
| ||||||
Nine months ending December 31, 2022
|
| | | $ | 2,771 | | | | | $ | 1,441 | | |
Year ending December 31, | | | | | | | | | | | | | |
2023
|
| | | | 3,073 | | | | | | 1,003 | | |
2024
|
| | | | 2,284 | | | | | | 401 | | |
2025
|
| | | | 1,681 | | | | | | 154 | | |
2026
|
| | | | — | | | | | | — | | |
Thereafter
|
| | | | — | | | | | | — | | |
Total lease payments
|
| | | $ | 9,809 | | | | | $ | 2,999 | | |
Less imputed interest
|
| | | | (1,253) | | | | | | — | | |
Total
|
| | | $ | 8,556 | | | | | $ | 2,999 | | |
Dollars in thousands
|
| |
Legacy
Business |
| |
Digital
Business |
| |
Total
|
| |||||||||
Balance as of December 31, 2021
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of March 31, 2022
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
| | |
March 31, 2022
|
| |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
應攤銷的無形資產:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
與零售商的合同
|
| |
7 years
|
| | | $ | 370,000 | | | | | $ | (291,301) | | | | | $ | 78,699 | | | | | $ | 370,000 | | | | | $ | (278,087) | | | | | $ | 91,913 | | |
Trade name
|
| |
7 years
|
| | | | 60,000 | | | | | | (47,238) | | | | | | 12,762 | | | | | | 60,000 | | | | | | (45,095) | | | | | | 14,905 | | |
可聯繫的客户列表
|
| |
7 years
|
| | | | 40,000 | | | | | | (31,492) | | | | | | 8,508 | | | | | | 40,000 | | | | | | (30,063) | | | | | | 9,937 | | |
Developed technology
|
| |
7 years
|
| | | | 30,000 | | | | | | (23,620) | | | | | | 6,380 | | | | | | 30,000 | | | | | | (22,548) | | | | | | 7,452 | | |
應攤銷的無形資產總額
|
| | | | | | $ | 500,000 | | | | | $ | (393,651) | | | | | $ | 106,349 | | | | | $ | 500,000 | | | | | $ | (375,793) | | | | | $ | 124,207 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
應計工資及其他相關費用
|
| | | $ | 24,900 | | | | | $ | 23,901 | | |
Accrued revenue share
|
| | | | 9,338 | | | | | | 11,786 | | |
Deferred revenue
|
| | | | 9,401 | | | | | | 9,553 | | |
Income taxes payable
|
| | | | 183 | | | | | | — | | |
Other
|
| | | | 14,744 | | | | | | 12,515 | | |
應計負債和其他流動負債總額
|
| | | $ | 58,566 | | | | | $ | 57,755 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
Term B Facility
|
| | | $ | 271,562 | | | | | $ | 271,562 | | |
與定期貸款安排相關的實物支付利息
|
| | | | 38,394 | | | | | | 31,480 | | |
循環信貸安排
|
| | | | 29,104 | | | | | | 15,000 | | |
與循環信貸安排相關的實物支付利息
|
| | | | 3,145 | | | | | | 2,731 | | |
聯合循環信貸安排
|
| | | | 4,119 | | | | | | 4,616 | | |
Total debt outstanding
|
| | | $ | 346,324 | | | | | $ | 325,389 | | |
減去:未攤銷債務發行成本
|
| | | | (3,414) | | | | | | (3,823) | | |
Total debt, net
|
| | | $ | 342,910 | | | | | $ | 321,566 | | |
一年內到期的部分
|
| | | $ | 41,539 | | | | | $ | 34,211 | | |
Total long-term debt, net
|
| | | $ | 301,371 | | | | | $ | 287,355 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 38,394 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 309,956 | | |
| | |
For the three months ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
利息和其他收入(費用),淨額
|
| | | $ | — | | | | | $ | 1,432 | | |
| | |
March 31,
|
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Net revenue | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | 48,767 | | | | | $ | 67,637 | | |
Digital Business
|
| | | | 14,460 | | | | | | 9,093 | | |
Total
|
| | | $ | 63,227 | | | | | $ | 76,730 | | |
Adjusted EBITDA | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | (15,553) | | | | | $ | 334 | | |
Digital Business
|
| | | | 2,015 | | | | | | 968 | | |
Total
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
Loss before income taxes
|
| | | $ | (40,848) | | | | | $ | (36,474) | | |
Add: | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 25,090 | | | | | | 27,526 | | |
利息和其他(收入)支出,淨額
|
| | | | (7,343) | | | | | | 7,247 | | |
業務優化(A)
|
| | | | — | | | | | | 550 | | |
One-time non-recurring(b)
|
| | | | 3,743 | | | | | | 364 | | |
新企業啟動成本(C)
|
| | | | — | | | | | | 171 | | |
重組相關(D)
|
| | | | 4,012 | | | | | | 1,352 | | |
基於股票的薪酬費用
|
| | | | 1,808 | | | | | | 566 | | |
Adjusted EBITDA
|
| | | $ | (13,538) | | | | | $ | 1,302 | | |
千美元,每股金額除外
|
| |
Three Months Ended March 31,
|
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
基本每股收益和稀釋每股收益 | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (40,874) | | | | | $ | (27,195) | | |
減去:非控股權益應佔淨虧損
|
| | | | (39,430) | | | | | | 不適用 | | |
紅盒娛樂公司 - 基本版和稀釋版的淨虧損
|
| | | $ | (1,444) | | | | | | 不適用 | | |
Denominator: | | | | | | | | | | | | | |
A類普通股已發行 - 基本股和稀釋股加權平均股份
|
| | | | 12,618,516 | | | | | | 不適用 | | |
A類已發行普通股每股收益 - Basic和
Diluted |
| | | $ | (0.11) | | | | | | 不適用 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
公募和私募認股權證
|
| | | | 16,848,733 | | | | | | 不適用 | | |
Dollars in thousands
|
| |
Level
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | | 1 | | | | | $ | 2,480 | | | | | $ | 11,213 | | |
認股權證責任 - 私募認股權證
|
| | | | 3 | | | | | | 1,576 | | | | | | 6,608 | | |
全部保修責任
|
| | | | | | | | | $ | 4,056 | | | | | $ | 17,821 | | |
Input
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
Risk-free interest rate
|
| | | | 2.40% | | | | | | 1.20% | | |
Expected term (years)
|
| | | | 4.60 | | | | | | 4.80 | | |
Expected volatility
|
| | | | 55.0% | | | | | | 31.4% | | |
Stock price
|
| | | $ | 2.36 | | | | | $ | 7.41 | | |
Dollars in thousands
|
| |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
Valuation as of December 31, 2021
|
| | | $ | 11,213 | | | | | $ | 6,608 | | | | | $ | 17,821 | | |
估值投入或其他假設的變化
|
| | | | (8,733) | | | | | | (5,032) | | | | | | (13,765) | | |
Fair value as of March 31, 2022
|
| | | $ | 2,480 | | | | | $ | 1,576 | | | | | $ | 4,056 | | |
Dollars in thousands
|
| |
March 31, 2022
|
| |
December 31, 2021
|
| ||||||
總資產和設備
|
| | | $ | 11,178 | | | | | $ | 11,380 | | |
累計折舊
|
| | | | (7,727) | | | | | | (7,285) | | |
淨資產和設備
|
| | | $ | 3,451 | | | | | $ | 4,095 | | |
Dollars in thousands
|
| |
Total
|
| |
2022
|
| |
2023
|
| |||||||||
最低估計電影內容承諾
|
| | | $ | 49,574 | | | | | $ | 40,709 | | | | | $ | 8,865 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
關聯方到期,淨額
|
| | | $ | 4,370 | | | | | $ | 3,813 | | |
Due to related parties, net
|
| | | $ | 74 | | | | | $ | 74 | | |
Dollars in thousands
|
| |
March 31,
2022 |
| |
December 31,
2021 |
| ||||||
現金和現金等價物
|
| | | $ | 9,763 | | | | | $ | 14,320 | | |
Restricted cash
|
| | | | 3,895 | | | | | | 4,158 | | |
現金、現金等價物和受限現金
|
| | | $ | 13,658 | | | | | $ | 18,478 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
本期付息現金
|
| | | $ | — | | | | | $ | — | | |
期間支付的所得税現金,淨額
|
| | | $ | 37 | | | | | $ | 91 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
Dollars in thousands
|
| |
2022
|
| |
2021
|
| ||||||
由融資租賃債務提供資金的財產和設備的購買
|
| | | $ | 83 | | | | | $ | — | | |
以新的經營租賃負債換取的使用權資產
|
| | | $ | 9,102 | | | | | $ | — | | |
期末貿易應付款或應計及其他流動負債中包括的財產和設備的購置
|
| | | $ | 210 | | | | | $ | 213 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
現金、現金等價物和受限現金
|
| | | $ | 18,478 | | | | | $ | 8,927 | | |
應收賬款,2021年12月31日的應收賬款淨額為259美元,2020年12月31日的應收賬款淨額為145美元
|
| | | | 10,856 | | | | | | 8,631 | | |
關聯方到期,淨額(附註18)
|
| | | | 3,813 | | | | | | 4,112 | | |
Content library
|
| | | | 25,201 | | | | | | 26,074 | | |
Income tax receivable
|
| | | | — | | | | | | 10,498 | | |
預付費用和其他流動資產
|
| | | | 6,667 | | | | | | 6,949 | | |
Total current assets
|
| | | | 65,015 | | | | | | 65,191 | | |
財產和設備,淨額(附註4)
|
| | | | 40,624 | | | | | | 63,089 | | |
Goodwill (Note 5)
|
| | | | 147,523 | | | | | | 147,523 | | |
Intangible assets, net (Note 5)
|
| | | | 124,207 | | | | | | 195,635 | | |
Other long-term assets
|
| | | | 663 | | | | | | 1,653 | | |
Total assets
|
| | | $ | 378,032 | | | | | $ | 473,091 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 32,266 | | | | | $ | 26,719 | | |
Due to related parties, net (Note 18)
|
| | | | 74 | | | | | | 449 | | |
應計負債和其他流動負債(附註6)
|
| | | | 57,755 | | | | | | 75,954 | | |
長期債務的當前部分(附註7)
|
| | | | 34,211 | | | | | | — | | |
流動負債總額
|
| | | | 124,306 | | | | | | 103,122 | | |
Long-term debt, net (Note 7)
|
| | | | 287,355 | | | | | | 307,474 | | |
Warrant liability (Note 14)
|
| | | | 17,821 | | | | | | — | | |
其他長期負債
|
| | | | 11,501 | | | | | | 19,862 | | |
遞延所得税淨額
|
| | | | — | | | | | | 41,171 | | |
Total liabilities
|
| | | | 440,983 | | | | | | 471,629 | | |
承付款和或有事項(附註16) | | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | |
A類普通股,面值0.0001美元,授權股份5億股;截至2021年12月31日已發行和已發行股票12,618,516股
|
| | | | 1 | | | | | | — | | |
B類普通股,面值0.0001美元,授權發行1億股;截至2021年12月31日已發行和已發行32,77萬股
|
| | | | 3 | | | | | | — | | |
Common units
|
| | | | — | | | | | | 3 | | |
新增實收資本
|
| | | | 302,455 | | | | | | 223,085 | | |
非控股權益
|
| | | | (32,456) | | | | | | — | | |
Accumulated deficit
|
| | | | (332,954) | | | | | | (221,626) | | |
Total equity
|
| | | | (62,951) | | | | | | 1,462 | | |
總負債和股東權益
|
| | | $ | 378,032 | | | | | $ | 473,091 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net revenue
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Product cost
|
| | | | 115,141 | | | | | | 220,999 | | | | | | 359,880 | | |
Direct operating
|
| | | | 131,926 | | | | | | 167,090 | | | | | | 237,490 | | |
Marketing
|
| | | | 14,806 | | | | | | 21,214 | | | | | | 25,813 | | |
基於股票的薪酬費用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
一般和行政
|
| | | | 59,436 | | | | | | 62,219 | | | | | | 67,002 | | |
折舊及攤銷
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
總運營費用
|
| | | | 431,808 | | | | | | 608,376 | | | | | | 828,615 | | |
Operating (loss) income
|
| | | | (143,268) | | | | | | (62,185) | | | | | | 29,755 | | |
Other expense, net: | | | | | | | | | | | | | | | | | | | |
Other expense, net
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | |
Total other expense, net
|
| | | | (31,523) | | | | | | (32,522) | | | | | | (44,578) | | |
Loss before income taxes
|
| | | | (174,791) | | | | | | (94,707) | | | | | | (14,823) | | |
Income tax benefit
|
| | | | (34,035) | | | | | | (25,204) | | | | | | (7,256) | | |
Net loss
|
| | | | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
可歸因於非控股權益的淨虧損
|
| | | | (27,967) | | | | | | 不適用 | | | | | | 不適用 | | |
A類普通股股東應佔淨虧損
|
| | | $ | (112,789) | | | | | | 不適用 | | | | | | 不適用 | | |
A類普通股每股虧損: | | | | | | | | | | | | | | | | | | | |
每股基本和攤薄虧損(附註12)
|
| | | $ | (0.58) | | | | | | 不適用 | | | | | | 不適用 | | |
A類普通股加權平均流通股: | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 12,618,516 | | | | | | 不適用 | | | | | | 不適用 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
經營活動: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
將淨收入與經營活動的淨現金流量進行調整:
|
| | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 37,701 | | | | | | 65,537 | | | | | | 66,534 | | |
無形資產攤銷
|
| | | | 71,429 | | | | | | 71,428 | | | | | | 71,428 | | |
出售/處置資產的(收益)損失
|
| | | | (625) | | | | | | (127) | | | | | | 311 | | |
基於股票的薪酬費用
|
| | | | 1,994 | | | | | | 1 | | | | | | 156 | | |
Deferred income taxes
|
| | | | (37,494) | | | | | | (25,424) | | | | | | (23,118) | | |
遞延融資成本攤銷
|
| | | | 2,815 | | | | | | 3,574 | | | | | | 5,371 | | |
高級設施增加了實物權益
|
| | | | 34,211 | | | | | | — | | | | | | — | | |
關聯方應納税金結算
|
| | | | 15,777 | | | | | | — | | | | | | — | | |
權證負債公允價值變動
|
| | | | (3,477) | | | | | | — | | | | | | — | | |
非現金租金、利息和其他
|
| | | | (2,976) | | | | | | 2,061 | | | | | | 130 | | |
淨營業資產和淨負債變動產生的現金流: | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,225) | | | | | | 11,133 | | | | | | 12,534 | | |
Content library
|
| | | | 873 | | | | | | 35,829 | | | | | | 14,963 | | |
Income tax receivable
|
| | | | 10,498 | | | | | | (3,065) | | | | | | (2,063) | | |
預付費用和其他流動資產
|
| | | | 282 | | | | | | 3,255 | | | | | | 3,046 | | |
Other assets
|
| | | | 989 | | | | | | 795 | | | | | | (2,066) | | |
Trade payables
|
| | | | 4,984 | | | | | | (53,790) | | | | | | (18,507) | | |
因關聯方/來自關聯方的變更
|
| | | | 297 | | | | | | (1,399) | | | | | | (2,189) | | |
應計負債和其他負債
|
| | | | (23,537) | | | | | | (10,612) | | | | | | (16,166) | | |
經營活動提供的淨現金流量(用於)
|
| | | | (29,240) | | | | | | 29,693 | | | | | | 102,797 | | |
投資活動: | | | | | | | | | | | | | | | | | | | |
購置房產和設備
|
| | | | (13,017) | | | | | | (21,053) | | | | | | (33,005) | | |
處置財產和設備所得收益
|
| | | | 827 | | | | | | 1,261 | | | | | | 1,990 | | |
Other investments
|
| | | | — | | | | | | 750 | | | | | | (750) | | |
用於投資活動的淨現金流
|
| | | | (12,190) | | | | | | (19,042) | | | | | | (31,765) | | |
融資活動: | | | | | | | | | | | | | | | | | | | |
Redbox的借款收益
|
| | | | 31,655 | | | | | | 32,550 | | | | | | 7,500 | | |
償還Redbox的債務
|
| | | | (54,589) | | | | | | (37,188) | | | | | | (76,563) | | |
Business combination (Note 3)
|
| | | | 77,425 | | | | | | — | | | | | | — | | |
Dividends paid
|
| | | | (373) | | | | | | (978) | | | | | | (1,182) | | |
資本租賃債務本金支付
|
| | | | (3,137) | | | | | | (3,486) | | | | | | (3,855) | | |
融資活動提供(用於)的淨現金流
|
| | | | 50,981 | | | | | | (9,102) | | | | | | (74,100) | | |
現金、現金等價物和受限現金的變化
|
| | | | 9,551 | | | | | | 1,549 | | | | | | (3,068) | | |
現金、現金等價物和受限現金: | | | | | | | | | | | | | | | | | | | |
Beginning of period
|
| | | | 8,927 | | | | | | 7,378 | | | | | | 10,446 | | |
End of period
|
| | | $ | 18,478 | | | | | $ | 8,927 | | | | | $ | 7,378 | | |
| | |
Common Units
|
| |
Class A Common Stock
|
| |
Class B Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Non-controlling
Interest |
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018
|
| | | | 27,549,660 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 222,928 | | | | | $ | (144,312) | | | | | $ | — | | | | | $ | 78,619 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (297) | | | | | | — | | | | | | (297) | | |
股票薪酬
plans and related activity |
| | | | 141,219 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 156 | | | | | | — | | | | | | — | | | | | | 156 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,567) | | | | | | — | | | | | | (7,567) | | |
Balance at December 31, 2019
|
| | | | 27,690,879 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,084 | | | | | $ | (152,176) | | | | | $ | — | | | | | $ | 70,911 | | |
Dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53 | | | | | | — | | | | | | 53 | | |
股票薪酬
plans and related activity |
| | | | 108,869 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (69,503) | | | | | | — | | | | | | (69,503) | | |
Balance at December 31, 2020
|
| | | | 27,799,748 | | | | | $ | 3 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 223,085 | | | | | $ | (221,626) | | | | | $ | — | | | | | $ | 1,462 | | |
為履行預提税款義務而扣繳的紅杉RSU股份
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (611) | | | | | | — | | | | | | — | | | | | | (611) | | |
關聯方應納税金結算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,777 | | | | | | — | | | | | | — | | | | | | 15,777 | | |
股票薪酬
計劃及相關活動 prior to the reverse recapitalization |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 862 | | | | | | — | | | | | | — | | | | | | 862 | | |
Business Combination (Note 3)
|
| | | | (27,799,748) | | | | | | (3) | | | | | | 12,618,516 | | | | | | 1 | | | | | | 32,770,000 | | | | | | 3 | | | | | | 63,027 | | | | | | 1,461 | | | | | | (5,306) | | | | | | 59,183 | | |
股票薪酬
post reverse recapitalization |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 315 | | | | | | — | | | | | | 817 | | | | | | 1,132 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (112,789) | | | | | | (27,967) | | | | | | (140,756) | | |
Balance at December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 12,618,516 | | | | | $ | 1 | | | | | | 32,770,000 | | | | | $ | 3 | | | | | $ | 302,455 | | | | | $ | (332,954) | | | | | $ | (32,456) | | | | | $ | (62,951) | | |
| | |
Year Ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Wal-Mart Stores Inc.
|
| | | | 13.0% | | | | | | 13.8% | | | | | | 18.3% | | |
Walgreen Co.
|
| | | | 11.9% | | | | | | 14.6% | | | | | | 14.7% | | |
| | |
Useful Life
|
|
紅盒售貨亭和組件
|
| |
3 – 5 years
|
|
Computers and software
|
| |
2 – 3 years
|
|
租賃改進(縮短資產壽命或剩餘租賃期限)
|
| |
3 – 6 years
|
|
辦公傢俱和設備
|
| |
5 – 7 years
|
|
Vehicles
|
| |
3 – 4 years
|
|
Dollars in thousands
|
| |
Recapitalization
|
| |||
Cash - 海港的信託和現金,扣除贖回的淨額
|
| | | $ | 20,405 | | |
Cash – PIPE financing
|
| | | | 50,000 | | |
Cash – Backstop agreement
|
| | | | 20,159 | | |
減去:成交時支付的交易成本
|
| | | | (13,139) | | |
淨業務合併
|
| | | | 77,425 | | |
Plus: Tax impact, net
|
| | | | 4,442 | | |
減去:額外資本化交易成本
|
| | | | (1,387) | | |
少:承擔認股權證責任
|
| | | | (21,297) | | |
企業合併的淨貢獻
|
| | | $ | 59,183 | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| ||||||
業務合併前已發行的海港普通股
|
| | | | 14,375,000 | | | | | | — | | |
減:贖回海港股份
|
| | | | (12,346,223) | | | | | | — | | |
海港普通股
|
| | | | 2,028,777 | | | | | | — | | |
Seaport sponsor shares
|
| | | | 3,593,750 | | | | | | — | | |
以管道融資方式發行的股票
|
| | | | 5,000,000 | | | | | | — | | |
根據後盾協議發行的股票
|
| | | | 1,995,989 | | | | | | — | | |
給紅杉控股股東的股份
|
| | | | — | | | | | | 32,770,000 | | |
企業合併後緊隨其後的普通股總流通股
|
| | | | 12,618,516 | | | | | | 32,770,000 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Kiosks and components
|
| | | $ | 190,496 | | | | | $ | 190,416 | | |
計算機、服務器和軟件
|
| | | | 99,123 | | | | | | 87,113 | | |
租賃改進
|
| | | | 4,129 | | | | | | 3,991 | | |
辦公傢俱和設備
|
| | | | 676 | | | | | | 676 | | |
Leased Vehicles
|
| | | | 11,380 | | | | | | 10,678 | | |
按成本價計算的財產和設備
|
| | | $ | 305,804 | | | | | $ | 292,874 | | |
累計折舊
|
| | | | (265,180) | | | | | | (229,785) | | |
財產和設備,淨額
|
| | | $ | 40,624 | | | | | $ | 63,089 | | |
Dollars in thousands
|
| |
Legacy
Business |
| |
Digital
Business |
| |
Total
|
| |||||||||
Balance as of December 31, 2019
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of December 31, 2020
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
Balance as of December 31, 2021
|
| | | $ | 144,014 | | | | | $ | 3,509 | | | | | $ | 147,523 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
Dollars in thousands
|
| |
Estimated
Useful Life |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
應攤銷的無形資產:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
與零售商的合同
|
| |
7 years
|
| | | $ | 370,000 | | | | | $ | (278,087) | | | | | $ | 91,913 | | | | | $ | 370,000 | | | | | $ | (225,230) | | | | | $ | 144,770 | | |
Trade name
|
| |
7 years
|
| | | | 60,000 | | | | | | (45,095) | | | | | | 14,905 | | | | | | 60,000 | | | | | | (36,524) | | | | | | 23,476 | | |
可聯繫的客户列表
|
| |
7 years
|
| | | | 40,000 | | | | | | (30,063) | | | | | | 9,937 | | | | | | 40,000 | | | | | | (24,349) | | | | | | 15,651 | | |
Developed technology
|
| |
7 years
|
| | | | 30,000 | | | | | | (22,548) | | | | | | 7,452 | | | | | | 30,000 | | | | | | (18,262) | | | | | | 11,738 | | |
應攤銷的無形資產總額
|
| | | | | | $ | 500,000 | | | | | $ | (375,793) | | | | | $ | 124,207 | | | | | $ | 500,000 | | | | | $ | (304,365) | | | | | $ | 195,635 | | |
Dollars in thousands
|
| |
Amortization of
intangible assets |
| |||
2022
|
| | | $ | 71,428 | | |
2023
|
| | | | 52,779 | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
2026
|
| | | | — | | |
預計攤銷總額
|
| | | $ | 124,207 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
應計工資及其他相關費用
|
| | | $ | 23,901 | | | | | $ | 24,212 | | |
Accrued revenue share
|
| | | | 11,786 | | | | | | 13,480 | | |
Deferred revenue
|
| | | | 9,553 | | | | | | 10,019 | | |
Income taxes payable
|
| | | | — | | | | | | 15,777 | | |
Other
|
| | | | 12,515 | | | | | | 12,466 | | |
應計負債和其他流動負債總額
|
| | | $ | 57,755 | | | | | $ | 75,954 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Term B Facility
|
| | | $ | 271,562 | | | | | $ | 281,563 | | |
與定期貸款安排相關的實物支付利息
|
| | | | 31,480 | | | | | | — | | |
循環信貸安排
|
| | | | 15,000 | | | | | | 30,000 | | |
與循環信貸安排相關的實物支付利息
|
| | | | 2,731 | | | | | | — | | |
聯合循環信貸安排
|
| | | | 4,616 | | | | | | 2,550 | | |
Total debt outstanding
|
| | | $ | 325,389 | | | | | $ | 314,113 | | |
減去:未攤銷債務發行成本
|
| | | | (3,823) | | | | | | (6,639) | | |
Total debt, net
|
| | | $ | 321,566 | | | | | $ | 307,474 | | |
一年內到期的部分
|
| | | $ | 34,211 | | | | | $ | — | | |
Total long-term debt, net
|
| | | $ | 287,355 | | | | | $ | 307,474 | | |
Dollars in thousands
|
| |
Repayment
Amount |
| |||
2022
|
| | | $ | 31,480 | | |
2023
|
| | | | — | | |
2024
|
| | | | 271,562 | | |
Total
|
| | | $ | 303,042 | | |
Dollars in thousands
|
| |
Balance Sheet
Location |
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
未指定為對衝工具的衍生工具: | | | | | | | | | | | | | | | | |
利率互換合約
|
| |
Other liabilities
|
| | | $ | — | | | | | $ | 4,782 | | |
| | |
For the years ended
December 31, |
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Other expense, net
|
| | | $ | (394) | | | | | $ | 4,341 | | | | | $ | 3,946 | | |
Dollars in thousands
|
| |
Year Ended
December 31, 2021 |
| |||
已確認的薪酬成本: | | | | | | | |
Restricted stock units
|
| | | $ | 996 | | |
總薪酬成本
|
| | | $ | 996 | | |
| | |
Shares
|
| |
Weighted
Average Grant-Date Fair Value Per Share |
| ||||||
Outstanding at January 1, 2021
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 3,019,853 | | | | | | 8.02 | | |
Vested and converted
|
| | | | — | | | | | | — | | |
Forfeited/expired
|
| | | | — | | | | | | — | | |
Outstanding at December 31, 2021
|
| | | | 3,019,853 | | | | | $ | 8.02 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net revenue | | | | | | | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | 253,417 | | | | | $ | 506,437 | | | | | $ | 838,627 | | |
Digital Business
|
| | | | 35,123 | | | | | | 39,754 | | | | | | 19,743 | | |
Total
|
| | | $ | 288,540 | | | | | $ | 546,191 | | | | | $ | 858,370 | | |
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | |
Legacy Business
|
| | | $ | (15,932) | | | | | $ | 109,074 | | | | | $ | 197,887 | | |
Digital Business
|
| | | | 787 | | | | | | 4,702 | | | | | | (2,238) | | |
Total
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Loss before income taxes
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
Add: | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 108,505 | | | | | | 136,838 | | | | | | 138,274 | | |
利息和其他費用,淨額
|
| | | | 31,523 | | | | | | 32,522 | | | | | | 44,578 | | |
Business optimization(a)
|
| | | | 6,907 | | | | | | 19,011 | | | | | | 7,687 | | |
One-time non-recurring(b)
|
| | | | 7,689 | | | | | | 10,584 | | | | | | 5,326 | | |
新企業啟動成本(C)
|
| | | | 1,004 | | | | | | 6,041 | | | | | | 3,793 | | |
Restructuring related(d)
|
| | | | 2,024 | | | | | | 3,471 | | | | | | 4,432 | | |
基於股票的薪酬費用
|
| | | | 1,994 | | | | | | 16 | | | | | | 156 | | |
停止遊戲業務(E)
|
| | | | — | | | | | | — | | | | | | 6,226 | | |
Adjusted EBITDA
|
| | | $ | (15,145) | | | | | $ | 113,776 | | | | | $ | 195,649 | | |
千美元,每股金額除外
|
| |
Year ended December 31,
|
| |||||||||||||||
|
2021
|
| |
2020
|
| |
2019
|
| |||||||||||
基本每股收益和稀釋每股收益 | | | | | |||||||||||||||
Numerator: | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (140,756) | | | | | $ | (69,503) | | | | | $ | (7,567) | | |
減去:業務合併前遺留Redbox的淨虧損
|
| | | | (105,496) | | | | | | 不適用 | | | | | | 不適用 | | |
減去:非控股權益應佔淨虧損
|
| | | | (27,967) | | | | | | 不適用 | | | | | | 不適用 | | |
紅盒娛樂公司 - Basic和
的淨虧損
Diluted |
| | | $ | (7,293) | | | | | | 不適用 | | | | | | 不適用 | | |
Denominator: | | | | | | | | | | | | | | | | | | | |
A類已發行普通股加權平均股份 - Basic
and Diluted |
| | | | 12,618,516 | | | | | | 不適用 | | | | | | 不適用 | | |
A類已發行普通股每股收益 - Basic和
Diluted |
| | | $ | (0.58) | | | | | | 不適用 | | | | | | 不適用 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
未授予的限制性股票單位
|
| | | | 110 | | | | | | 325 | | | | | | 376 | | |
公募和私募認股權證
|
| | | | 16,843,733 | | | | | | — | | | | | | — | | |
Dollars in thousands
|
| |
Level
|
| |
December 31,
2021 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
認股權證責任 - 公共認股權證
|
| | | | 1 | | | | | $ | 11,213 | | |
認股權證責任 - 私募認股權證
|
| | | | 3 | | | | | $ | 6,608 | | |
全部保修責任
|
| | | | | | | | | $ | 17,821 | | |
Input
|
| |
(Initial Measurement)
|
| |||
Risk-free interest rate
|
| | | | 1.20% | | |
Expected term (years)
|
| | | | 5.00 | | |
Expected volatility
|
| | | | 20.2% | | |
Stock price
|
| | | $ | 9.62 | | |
Input
|
| |
(Initial Measurement)
|
| |||
Risk-free interest rate
|
| | | | 1.20% | | |
Expected term (years)
|
| | | | 4.80 | | |
Expected volatility
|
| | | | 31.4% | | |
Stock price
|
| | | $ | 7.41 | | |
Dollars in thousands
|
| |
Public
|
| |
Private
Placement |
| |
Warrant
Liabilities |
| |||||||||
企業合併結束時的初始計量
|
| | | $ | 13,477 | | | | | $ | 7,821 | | | | | $ | 21,298 | | |
估值投入或其他假設的變化
|
| | | | (2,264) | | | | | | (1,213) | | | | | | (3,477) | | |
Fair value as of December 31, 2021
|
| | | $ | 11,213 | | | | | $ | 6,608 | | | | | $ | 17,821 | | |
Dollars in thousands
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
總資產和設備
|
| | | $ | 11,380 | | | | | $ | 10,677 | | |
累計折舊
|
| | | | (7,285) | | | | | | (5,204) | | |
淨資產和設備
|
| | | $ | 4,095 | | | | | $ | 5,473 | | |
Dollars in thousands
|
| |
Capital
Leases |
| |
Operating
Leases(1) |
| ||||||
2022
|
| | | $ | 2,116 | | | | | $ | 3,527 | | |
2023
|
| | | | 1,010 | | | | | | 3,045 | | |
2024
|
| | | | 387 | | | | | | 2,244 | | |
2025
|
| | | | 144 | | | | | | 1,687 | | |
2026 & Thereafter
|
| | | | — | | | | | | — | | |
最低租賃承諾額合計
|
| | | $ | 3,657 | | | | | $ | 10,503 | | |
減去:資本租賃債務的當期部分
|
| | | | (2,116) | | | | | | | | |
資本租賃債務的長期部分
|
| | | $ | 1,541 | | | | | | | | |
Dollars in thousands
|
| |
Total
|
| |
2022
|
| |
2023
|
| |||||||||
最低估計電影內容承諾
|
| | | $ | 23,969 | | | | | $ | 19,860 | | | | | $ | 4,109 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
U.S. operations
|
| | | $ | (174,791) | | | | | $ | (94,707) | | | | | $ | (14,823) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | $ | 3,459 | | | | | $ | (491) | | | | | $ | 11,653 | | |
State and local
|
| | | | — | | | | | | 711 | | | | | | 4,209 | | |
Total current
|
| | | $ | 3,459 | | | | | $ | 220 | | | | | $ | 15,862 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
U.S. Federal
|
| | | | (28,078) | | | | | | (21,489) | | | | | | (19,467) | | |
State and local
|
| | | | (9,416) | | | | | | (3,935) | | | | | | (3,651) | | |
Total deferred
|
| | | $ | (37,494) | | | | | $ | (25,424) | | | | | $ | (23,118) | | |
所得税(福利)總支出
|
| | | $ | (34,035) | | | | | $ | (25,204) | | | | | $ | (7,256) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
按法定税率計算的美國聯邦税費
|
| | | | 21.0% | | | | | | 21.0% | | | | | | 21.0% | | |
扣除聯邦福利後的州所得税
|
| | | | 3.0% | | | | | | 3.8% | | | | | | 8.7% | | |
Valuation allowance
|
| | | | (1.5)% | | | | | | (0.2)% | | | | | | (6.8)% | | |
聯邦研發信貸
|
| | | | 0.5% | | | | | | 2.0% | | | | | | 7.4% | | |
聯邦研發抵免的不確定税收優惠
|
| | | | (0.1)% | | | | | | (0.5)% | | | | | | (3.7)% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
釋放不確定的税收優惠
|
| | | | 0.7% | | | | | | 0.2% | | | | | | 22.1% | | |
非控股利益的影響
|
| | | | (4.1)% | | | | | | —% | | | | | | —% | | |
Other
|
| | | | —% | | | | | | 0.4% | | | | | | 0.2% | | |
Effective tax rate
|
| | | | 19.5% | | | | | | 26.7% | | | | | | 48.9% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
期初餘額
|
| | | $ | 2,213 | | | | | $ | 1,935 | | | | | $ | 4,558 | | |
根據與本年度相關的納税頭寸進行的增加
|
| | | | 13 | | | | | | 250 | | | | | | 150 | | |
與前幾年相關的税務職位增加
|
| | | | — | | | | | | 215 | | | | | | 509 | | |
與前幾年相關的税務職位減少
|
| | | | (897) | | | | | | — | | | | | | — | | |
與前幾年相關的税額扣除
|
| | | | — | | | | | | (187) | | | | | | (1,945) | | |
有效結清的納税頭寸扣除
|
| | | | (1,151) | | | | | | — | | | | | | (1,337) | | |
Balance, end of period
|
| | | $ | 178 | | | | | $ | 2,213 | | | | | $ | 1,935 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Credit carryforwards
|
| | | $ | 40 | | | | | $ | 1,117 | | |
淨營業虧損結轉
|
| | | | 1,459 | | | | | | — | | |
163(J)節利息結轉
|
| | | | 410 | | | | | | — | | |
投資的外部基差(1)
|
| | | | 20,186 | | | | | | — | | |
應計負債和免税額
|
| | | | — | | | | | | 1,388 | | |
應計薪酬
|
| | | | — | | | | | | 2,750 | | |
資產報廢債務負債
|
| | | | — | | | | | | 1,994 | | |
Deferred revenue
|
| | | | — | | | | | | 2,237 | | |
Hedge liability
|
| | | | — | | | | | | 1,200 | | |
Other
|
| | | | — | | | | | | 253 | | |
遞延税項總資產
|
| | | | 22,095 | | | | | | 10,939 | | |
減:估價免税額
|
| | | | (22,095) | | | | | | (1,039) | | |
遞延税金資產總額
|
| | | $ | — | | | | | $ | 9,900 | | |
遞延納税義務: | | | | | | | | | | | | | |
Property and equipment
|
| | | | — | | | | | | (14,172) | | |
Product costs
|
| | | | — | | | | | | (3,905) | | |
Prepaid expenses
|
| | | | — | | | | | | (284) | | |
Intangible assets
|
| | | | — | | | | | | (30,965) | | |
Goodwill
|
| | | | — | | | | | | (1,745) | | |
遞延納税負債總額
|
| | | $ | — | | | | | $ | (51,071) | | |
遞延納税淨負債
|
| | | $ | — | | | | | $ | (41,171) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
年初估值津貼
|
| | | $ | 1,039 | | | | | $ | 851 | | | | | $ | 1,224 | | |
通過税費記錄(發放)的估值免税額
|
| | | | 2,694 | | | | | | 188 | | | | | | (373) | | |
通過額外實收資本記錄(發放)的估值津貼
|
| | | | 18,362 | | | | | | — | | | | | | — | | |
年終估值免税額
|
| | | $ | 22,095 | | | | | $ | 1,039 | | | | | $ | 851 | | |
Dollars in thousands
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
關聯方到期,淨額
|
| | | $ | 3,813 | | | | | $ | 4,112 | | |
Due to related parties, net
|
| | | $ | 74 | | | | | $ | 449 | | |
| | |
Year Ended
December 31, |
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
現金和現金等價物
|
| | | $ | 14,320 | | | | | $ | 5,401 | | |
Restricted cash
|
| | | | 4,158 | | | | | | 3,526 | | |
現金、現金等價物和受限現金
|
| | | $ | 18,478 | | | | | $ | 8,927 | | |
| | |
Year Ended
December 31, |
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
本期付息現金
|
| | | $ | — | | | | | $ | 29,061 | | |
所得税期間支付(收到)的現金,淨額
|
| | | $ | (5,494) | | | | | $ | 2,993 | | |
| | |
Year Ended
December 31, |
| |||||||||
Dollars in thousands
|
| |
2021
|
| |
2020
|
| ||||||
購買由資本租賃債務提供資金的財產和設備
|
| | | $ | 1,561 | | | | | $ | 338 | | |
期末貿易應付款或應計及其他流動負債中包括的財產和設備的購置
|
| | | $ | 267 | | | | | $ | 653 | | |
|
ARTICLE I
THE MERGERS |
| ||||||
|
Section 1.01.
The First Merger
|
| | | | A-2 | | |
|
Section 1.02.
The Opco Merger
|
| | | | A-3 | | |
|
Section 1.03.
The Second Merger
|
| | | | A-3 | | |
|
Section 1.04.
Closing
|
| | | | A-3 | | |
|
Section 1.05.
Effects of the Mergers
|
| | | | A-3 | | |
|
Section 1.06.
組織文檔
|
| | | | A-3 | | |
|
Section 1.07.
Directors; Managers
|
| | | | A-4 | | |
|
Section 1.08.
Officers
|
| | | | A-4 | | |
|
ARTICLE II
合併對股本和利息的影響; 證書交換 |
| ||||||
|
Section 2.01.
公司股本折算;存續折算
Corporation Stock
|
| | | | A-4 | | |
|
Section 2.02.
Opco LLC單位轉換和公司B類普通股註銷
|
| | | | A-5 | | |
|
Section 2.03.
公司股權獎勵的處理
|
| | | | A-6 | | |
|
Section 2.04.
公司普通股的交換和支付
|
| | | | A-7 | | |
|
Section 2.05.
Withholding Rights
|
| | | | A-10 | | |
|
Section 2.06.
Dissenters Rights
|
| | | | A-10 | | |
|
ARTICLE III
公司各方的陳述和擔保 |
| ||||||
|
Section 3.01.
組織;地位和權力;憲章文件;子公司
|
| | | | A-10 | | |
|
Section 3.02.
Capital Structure
|
| | | | A-11 | | |
|
Section 3.03.
授權;不違反;政府同意;董事會批准;反收購法規
|
| | | | A-13 | | |
|
Section 3.04.
美國證券交易委員會備案文件;財務報表;薩班斯-奧克斯利法案合規;未披露的負債;表外安排
|
| | | | A-14 | | |
|
Section 3.05.
未發生某些更改或事件
|
| | | | A-16 | | |
|
Section 3.06.
Taxes
|
| | | | A-16 | | |
|
Section 3.07.
知識產權
|
| | | | A-18 | | |
|
Section 3.08.
Compliance; Permits
|
| | | | A-19 | | |
|
Section 3.09.
Litigation
|
| | | | A-20 | | |
|
Section 3.10.
Brokers’ and Finders’ Fees
|
| | | | A-20 | | |
|
Section 3.11.
關聯人交易
|
| | | | A-20 | | |
|
Section 3.12.
員工福利問題
|
| | | | A-20 | | |
|
Section 3.13.
[已保留]
|
| | | | A-23 | | |
|
Section 3.14.
不動產和個人財產問題
|
| | | | A-23 | | |
|
Section 3.15.
環境問題
|
| | | | A-23 | | |
|
Section 3.16.
Material Contracts
|
| | | | A-24 | | |
|
Section 3.17.
Insurance
|
| | | | A-25 | | |
|
Section 3.18.
Information Supplied
|
| | | | A-26 | | |
|
Section 3.19.
反腐敗事務
|
| | | | A-26 | | |
|
Section 3.20.
Intended Tax Treatment
|
| | | | A-26 | | |
|
Section 3.21.
財務顧問意見
|
| | | | A-26 | | |
|
Section 3.22.
紅杉投票協議
|
| | | | A-26 | | |
|
ARTICLE IV
母公司的陳述和擔保 |
| ||||||
|
Section 4.01.
組織;地位和權力;憲章文件;子公司
|
| | | | A-27 | | |
|
Section 4.02.
Capital Structure
|
| | | | A-27 | | |
|
Section 4.03.
權威;不違反;政府同意;董事會批准
|
| | | | A-28 | | |
|
Section 4.04.
美國證券交易委員會備案文件;財務報表;未披露的負債
|
| | | | A-30 | | |
|
Section 4.05.
未發生某些更改或事件
|
| | | | A-31 | | |
|
Section 4.06.
Compliance; Permits
|
| | | | A-31 | | |
|
Section 4.07.
Litigation
|
| | | | A-32 | | |
|
Section 4.08.
關聯人交易
|
| | | | A-32 | | |
|
Section 4.09.
Brokers
|
| | | | A-32 | | |
|
Section 4.10.
Information Supplied
|
| | | | A-32 | | |
|
Section 4.11.
反腐敗事務
|
| | | | A-32 | | |
|
Section 4.12.
公司普通股所有權
|
| | | | A-33 | | |
|
Section 4.13.
Intended Tax Treatment
|
| | | | A-33 | | |
|
Section 4.14.
Merger Subs
|
| | | | A-33 | | |
|
Section 4.15.
Merger Consideration
|
| | | | A-33 | | |
|
Section 4.16.
財務顧問意見
|
| | | | A-33 | | |
|
Section 4.17.
Debt Financing
|
| | | | A-33 | | |
|
ARTICLE V
COVENANTS |
| ||||||
|
Section 5.01.
公司業務行為
|
| | | | A-34 | | |
|
Section 5.02.
母公司業務開展情況
|
| | | | A-37 | | |
|
Section 5.03.
信息訪問;機密性
|
| | | | A-37 | | |
|
Section 5.04.
No Solicitation
|
| | | | A-38 | | |
|
Section 5.05.
編制S-4表格、信息報表和委託書
|
| | | | A-40 | | |
|
Section 5.06.
公司股東大會
|
| | | | A-41 | | |
|
Section 5.07.
某些活動的通知
|
| | | | A-41 | | |
|
Section 5.08.
Employees; Benefit Plans
|
| | | | A-42 | | |
|
Section 5.09.
董事和高級管理人員的賠償和保險
|
| | | | A-43 | | |
|
Section 5.10.
合理的最大努力
|
| | | | A-44 | | |
|
Section 5.11.
Public Announcements
|
| | | | A-46 | | |
|
Section 5.12.
Anti-Takeover Statutes
|
| | | | A-46 | | |
|
Section 5.13.
Section 16 Matters
|
| | | | A-46 | | |
|
Section 5.14.
Stock Exchange Matters
|
| | | | A-46 | | |
|
Section 5.15.
Certain Tax Matters
|
| | | | A-46 | | |
|
Section 5.16.
股東訴訟
|
| | | | A-47 | | |
|
Section 5.17.
交付CSSE控制權持有人書面同意
|
| | | | A-47 | | |
|
Section 5.18.
合併子書面意見書交付
|
| | | | A-47 | | |
|
Section 5.19.
Resignations
|
| | | | A-48 | | |
|
Section 5.20.
TRA Amendment
|
| | | | A-48 | | |
|
Section 5.21.
B-2 Debt Conversion
|
| | | | A-48 | | |
|
Section 5.22.
Debt Financing
|
| | | | A-48 | | |
|
Section 5.23.
Warrants
|
| | | | A-49 | | |
|
Section 5.24.
紅杉投票協議
|
| | | | A-49 | | |
|
Section 5.25.
Registration Rights
|
| | | | A-49 | | |
|
Section 5.26.
Further Assurances
|
| | | | A-49 | | |
|
ARTICLE VI
CONDITIONS |
| ||||||
|
Section 6.01.
各方完成合並的義務的條件
|
| | | | A-49 | | |
|
Section 6.02.
母方義務的條件
|
| | | | A-50 | | |
|
Section 6.03.
公司的義務條件
|
| | | | A-51 | | |
|
ARTICLE VII
終止、修改和放棄 |
| ||||||
|
Section 7.01.
經雙方同意終止合同
|
| | | | A-51 | | |
|
Section 7.02.
母公司或公司終止合同
|
| | | | A-51 | | |
|
Section 7.03.
Termination by Parent
|
| | | | A-52 | | |
|
Section 7.04.
被公司終止
|
| | | | A-52 | | |
|
Section 7.05.
終止通知;終止的效力
|
| | | | A-53 | | |
|
Section 7.06.
終止合同後的費用和支出
|
| | | | A-53 | | |
|
Section 7.07.
Amendment
|
| | | | A-53 | | |
|
Section 7.08.
Extension; Waiver
|
| | | | A-54 | | |
|
ARTICLE VIII
MISCELLANEOUS |
| ||||||
|
Section 8.01.
Definitions
|
| | | | A-54 | | |
|
Section 8.02.
解釋;施工
|
| | | | A-64 | | |
|
Section 8.03.
Survival
|
| | | | A-64 | | |
|
Section 8.04.
Governing Law
|
| | | | A-64 | | |
|
Section 8.05.
提交司法管轄
|
| | | | A-64 | | |
|
Section 8.06.
Waiver of Jury Trial
|
| | | | A-65 | | |
|
Section 8.07.
Notices
|
| | | | A-65 | | |
|
Section 8.08.
Entire Agreement
|
| | | | A-66 | | |
|
Section 8.09.
沒有第三方受益人
|
| | | | A-66 | | |
|
Section 8.10.
Severability
|
| | | | A-66 | | |
|
Section 8.11.
Assignment
|
| | | | A-66 | | |
|
Section 8.12.
Remedies Cumulative
|
| | | | A-66 | | |
|
Section 8.13.
Specific Performance
|
| | | | A-67 | | |
|
Section 8.14.
對應方;有效性
|
| | | | A-67 | | |
|
如果是給母公司或任何其他母公司,則給:
|
| | | |
| | | |
靈魂娛樂公司的雞湯
132 E Putnam Ave Cos Cob, CT 06807 注意:小威廉·J·魯哈納 電子郵件:wrouhana@chickensoupforforesoul.com |
|
| 將副本(不會構成對母公司或其他母公司的通知)發送給: | | | | |
| | | |
Graubard Miller
克萊斯勒大樓 405 Lexington Ave New York, NY 10174 請注意:大衞·艾倫·米勒和布萊恩·L·羅斯 郵箱:dmiler@graubard.com bross@graubardcom |
|
| 如果給公司或任何其他公司方,給: | | | | |
| | | |
紅盒娛樂公司
1 Tower Lane, Suite 800 Oakbrook Terrace, Illinois 60801 注意:弗雷德裏克·斯坦 郵箱:fstein@redbox.com |
|
| 將副本(不會構成向公司發出的通知)發送至: | | | | |
| | | |
Weil, Gotshal & Manges LLP
767 5th Avenue New York, NY 10153 注意:Frederick S.Green;Matthew J.Gilroy 郵箱:frederick.green@weil.com; matthew.gilroy@weil.com |
|
| | | | COMPANY: | | |||
| | | | 紅盒娛樂公司 | | |||
| | | | By: | | |
/s/ Galen C. Smith
|
|
| | | | | | |
Name:
Galen C. Smith
|
|
| | | | | | |
Title:
首席執行官
|
|
| | | | REDWOOD HOLDCO, LP | | |||
| | | | 作者:Redwood Holdco GP,LLC,其普通合作伙伴 | | |||
| | | | 作者:New Outerwall,Inc.,其唯一成員 | | |||
| | | | 作者:Aspen Parent,Inc.,其唯一股東 | | |||
| | | | 作者:Oterwall Holdings,LLC,其A類股的唯一持有人 | | |||
| | | | 作者:Aspen Parent Holdings,LLC,其控股成員 | | |||
| | | | 作者:AP VIII Aspen Holdings,L.P.,其唯一成員 | | |||
| | | | 作者:AP VIII Aspen Holdings GP,LLC,其普通合夥人 | | |||
| | | | By: | | |
/s/ Joseph D. Glatt
|
|
| | | | | | |
Name:
Joseph D. Glatt
|
|
| | | | | | |
Title:
Vice President
|
|
| | | | AP VIII Aspen Holdings,L.P. | | |||
| | | | 出處:AP VIII Aspen Holdings GP,LLC | | |||
| | | | By: | | |
/s/ Joseph D. Glatt
|
|
| | | | | | |
Name:
Joseph D. Glatt
|
|
| | | | | | |
Title:
Vice President
|
|
| | | | 海港全球空間有限責任公司 | | |||
| | | | By: | | |
/s/ Steve Smith
|
|
| | | | | | |
Name:
Steve Smith
|
|
| | | | | | |
Title:
首席執行官
|
|
|
|
| |
古根海姆證券有限責任公司
330 Madison Avenue New York, New York 10017 GuggenheimPartners.com |
|
|
Confidential
Board of Directors of
紅盒娛樂公司 One Tower Lane Suite 800 Oakbrook Terrace, IL 60181 |
| |
May 10, 2022
|
|
| | |
Page
|
| |||
Article I Definitions
|
| | | | F-1 | | |
Section 1.01
Defined Terms
|
| | | | F-1 | | |
Section 1.02
Terms Generally
|
| | | | F-44 | | |
Section 1.03
交易完成情況
|
| | | | F-44 | | |
Section 1.04
付款或履行的時間安排
|
| | | | F-44 | | |
Section 1.05
Times of Day
|
| | | | F-44 | | |
Section 1.06
Rates
|
| | | | F-44 | | |
Article II The Credits
|
| | | | F-45 | | |
Section 2.01
Commitments
|
| | | | F-45 | | |
Section 2.02
Loans and Borrowings
|
| | | | F-46 | | |
Section 2.03
借款申請
|
| | | | F-46 | | |
Section 2.04
[已保留].
|
| | | | F-47 | | |
Section 2.05
[已保留]
|
| | | | F-47 | | |
Section 2.06
Funding of Borrowings
|
| | | | F-47 | | |
Section 2.07
Interest Elections
|
| | | | F-47 | | |
Section 2.08
終止和減少承諾額
|
| | | | F-48 | | |
Section 2.09
還貸;債務證明
|
| | | | F-49 | | |
Section 2.10
償還定期貸款、循環貸款承諾和循環貸款
|
| | | | F-49 | | |
Section 2.11
Prepayment of Loans
|
| | | | F-50 | | |
Section 2.12
Fees
|
| | | | F-51 | | |
Section 2.13
Interest
|
| | | | F-51 | | |
Section 2.14
替代利率
|
| | | | F-53 | | |
Section 2.15
Increased Costs
|
| | | | F-53 | | |
Section 2.16
Break Funding Payments
|
| | | | F-54 | | |
Section 2.17
Taxes
|
| | | | F-54 | | |
Section 2.18
一般付款;按比例處理;分攤抵銷
|
| | | | F-57 | | |
Section 2.19
減輕義務;更換貸款人
|
| | | | F-58 | | |
Section 2.20
Illegality
|
| | | | F-59 | | |
Section 2.21
增量定期貸款承諾
|
| | | | F-59 | | |
Section 2.22
Defaulting Lender
|
| | | | F-61 | | |
Section 2.23
基準替換設置。
|
| | | | F-62 | | |
第三條陳述和保證
|
| | | | F-63 | | |
Section 3.01
Organization; Powers
|
| | | | F-63 | | |
Section 3.02
Authorization
|
| | | | F-63 | | |
Section 3.03
Enforceability
|
| | | | F-63 | | |
Section 3.04
政府審批
|
| | | | F-64 | | |
Section 3.05
Financial Statements
|
| | | | F-64 | | |
Section 3.06
無實質性不良影響
|
| | | | F-64 | | |
| | |
Page
|
| |||
Section 3.07
物業所有權;租約佔有
|
| | | | F-64 | | |
Section 3.08
Subsidiaries
|
| | | | F-65 | | |
Section 3.09
訴訟;守法
|
| | | | F-65 | | |
Section 3.10
美聯儲法規
|
| | | | F-65 | | |
Section 3.11
Investment Company Act
|
| | | | F-65 | | |
Section 3.12
Use of Proceeds
|
| | | | F-65 | | |
Section 3.13
Tax Returns
|
| | | | F-65 | | |
Section 3.14
沒有重大錯誤陳述
|
| | | | F-66 | | |
Section 3.15
Employee Benefit Plans
|
| | | | F-66 | | |
Section 3.16
環境問題
|
| | | | F-66 | | |
Section 3.17
Security Documents
|
| | | | F-67 | | |
Section 3.18
不動產所在地
|
| | | | F-67 | | |
Section 3.19
Solvency
|
| | | | F-67 | | |
Section 3.20
Labor Matters
|
| | | | F-68 | | |
Section 3.21
Insurance
|
| | | | F-68 | | |
Section 3.22
No Default
|
| | | | F-68 | | |
Section 3.23
知識產權;許可證等
|
| | | | F-68 | | |
Section 3.24
Senior Debt
|
| | | | F-69 | | |
Section 3.25
USA PATRIOT Act; OFAC
|
| | | | F-69 | | |
Section 3.26
《反海外腐敗法》
|
| | | | F-70 | | |
第四條出借條件
|
| | | | F-70 | | |
Section 4.01
All Borrowings
|
| | | | F-70 | | |
Section 4.02
Closing Date
|
| | | | F-70 | | |
第五條肯定之約
|
| | | | F-73 | | |
Section 5.01
存在;商業和物業
|
| | | | F-73 | | |
Section 5.02
Insurance
|
| | | | F-74 | | |
Section 5.03
Taxes
|
| | | | F-75 | | |
Section 5.04
財務報表、報告等。
|
| | | | F-75 | | |
Section 5.05
訴訟和其他通知
|
| | | | F-77 | | |
Section 5.06
Compliance with Laws
|
| | | | F-77 | | |
Section 5.07
維護記錄;訪問物業和檢查
|
| | | | F-77 | | |
Section 5.08
Use of Proceeds
|
| | | | F-77 | | |
Section 5.09
遵守環境法的情況
|
| | | | F-77 | | |
Section 5.10
進一步的保證;額外的安全性
|
| | | | F-77 | | |
Section 5.11
[已保留]
|
| | | | F-80 | | |
Section 5.12
Post-Closing
|
| | | | F-80 | | |
Section 5.13
遵守《美國愛國者法案》、反腐敗法律和制裁
Laws
|
| | | | F-80 | | |
Section 5.14
Cash Management Systems.
|
| | | | F-80 | | |
Section 5.15
Copyrights
|
| | | | F-80 | | |
| | |
Page
|
| |||
第六條消極公約
|
| | | | F-80 | | |
Section 6.01
Indebtedness
|
| | | | F-81 | | |
Section 6.02
Liens
|
| | | | F-84 | | |
Section 6.03
回售和回租交易
|
| | | | F-87 | | |
Section 6.04
投資、貸款和墊款
|
| | | | F-87 | | |
Section 6.05
合併、合併、出售資產和收購
|
| | | | F-90 | | |
Section 6.06
股息和分配
|
| | | | F-92 | | |
Section 6.07
與子公司的交易
|
| | | | F-93 | | |
Section 6.08
借款人和子公司的業務
|
| | | | F-95 | | |
Section 6.09
債務償付和修改的限制;公司註冊證書、章程和某些其他協議的修改;等等。
|
| | | | F-95 | | |
Section 6.10
Fiscal Year
|
| | | | F-97 | | |
Section 6.11
Financial Covenant
|
| | | | F-98 | | |
第七條違約事件
|
| | | | F-98 | | |
Section 7.01
Events of Default
|
| | | | F-98 | | |
Section 7.02
對某些付款的處理
|
| | | | F-100 | | |
Article VIII The Agents
|
| | | | F-101 | | |
Section 8.01
Appointment
|
| | | | F-101 | | |
Section 8.02
Delegation of Duties
|
| | | | F-101 | | |
Section 8.03
免責條款
|
| | | | F-102 | | |
Section 8.04
Reliance by Agents
|
| | | | F-102 | | |
Section 8.05
Notice of Default
|
| | | | F-103 | | |
Section 8.06
不依賴代理商和其他貸款人
|
| | | | F-103 | | |
Section 8.07
Indemnification
|
| | | | F-103 | | |
Section 8.08
代理以個人身份
|
| | | | F-104 | | |
Section 8.09
後續管理代理
|
| | | | F-104 | | |
Section 8.10
Credit Bidding
|
| | | | F-104 | | |
Section 8.11
證券憑證和抵押品代理
|
| | | | F-105 | | |
Section 8.12
抵押品變現和強制執行擔保的權利
|
| | | | F-105 | | |
Section 8.13
Withholding Tax
|
| | | | F-106 | | |
第九條其他
|
| | | | F-106 | | |
Section 9.01
通知;通信
|
| | | | F-106 | | |
Section 9.02
Survival of Agreement
|
| | | | F-107 | | |
Section 9.03
Binding Effect
|
| | | | F-107 | | |
Section 9.04
Successors and Assigns
|
| | | | F-107 | | |
Section 9.05
Expenses; Indemnity
|
| | | | F-111 | | |
Section 9.06
Right of Set-off
|
| | | | F-112 | | |
Section 9.07
Applicable Law
|
| | | | F-112 | | |
Section 9.08
Waivers; Amendment
|
| | | | F-113 | | |
Section 9.09
利率限制
|
| | | | F-116 | | |
| | |
Page
|
| |||
Section 9.10
Entire Agreement
|
| | | | F-116 | | |
Section 9.11
WAIVER OF JURY TRIAL
|
| | | | F-116 | | |
Section 9.12
Severability
|
| | | | F-116 | | |
Section 9.13
Counterparts
|
| | | | F-116 | | |
Section 9.14
Headings
|
| | | | F-117 | | |
Section 9.15
管轄權;同意送達法律程序文件
|
| | | | F-117 | | |
Section 9.16
Confidentiality
|
| | | | F-117 | | |
Section 9.17
平臺;借款人資料
|
| | | | F-118 | | |
Section 9.18
解除留置權和擔保
|
| | | | F-118 | | |
Section 9.19
Judgment Currency
|
| | | | F-120 | | |
Section 9.20
USA PATRIOT Act Notice
|
| | | | F-120 | | |
Section 9.21
[已保留]
|
| | | | F-120 | | |
Section 9.22
借款人為貸款方代理的情況
|
| | | | F-120 | | |
Section 9.23
[已保留]
|
| | | | F-120 | | |
Section 9.24
確認並同意EEA金融機構的紓困
|
| | | | F-120 | | |
| Exhibit A | | | 轉讓和驗收表格 | |
| Exhibit B | | | [故意省略] | |
| Exhibit C | | | 償付能力證書格式 | |
| Exhibit D | | | 借用申請表 | |
| Exhibit E | | | 感興趣表格選擇請求 | |
| Exhibit F | | | VCOC信息函 | |
| Exhibit G | | | [故意省略] | |
| Exhibit H | | | 合規證書格式 | |
| Exhibit I | | | [故意省略] | |
| Exhibit J | | | 非銀税憑證格式 | |
| Exhibit K | | | 公司間從屬條款格式 | |
| Exhibit L | | | 截止日期證書 | |
| Schedule 1.01(A) | | | 非實質子公司 | |
| Schedule 1.01(B) | | | 抵押房產 | |
| Schedule 1.01(C) | | | Hedge Banks | |
| Schedule 1.01(D) | | | Redbox Entertainment,LLC IP資產 | |
| Schedule 2.01 | | | Commitments | |
| Schedule 3.01 | | | 條理清晰,信譽良好 | |
| Schedule 3.04 | | | 政府審批 | |
| Schedule 3.05 | | | 財務報表 | |
| Schedule 3.07(c) | | | 譴責通知 | |
| Schedule 3.08(a) | | | Subsidiaries | |
| Schedule 3.08(b) | | | Subscriptions | |
| Schedule 3.13 | | | Taxes | |
| Schedule 3.21 | | | Insurance | |
| Schedule 3.23 | | | 知識產權 | |
| Schedule 3.23(b) | | | Programs | |
| Schedule 3.23(d) | | | 申請和註冊未完全生效。 | |
| Schedule 5.12 | | | Post-Closing Items | |
| Schedule 6.01 | | | Indebtedness | |
| Schedule 6.02(a) | | | Liens | |
| Schedule 6.04 | | | Investments | |
| Schedule 6.07 | | | 與子公司的交易 | |
| Schedule 9.01 | | | 通知信息 | |
Pricing Level
|
| |
Net Secured Leverage
Ratio |
| |
Adjusted Term SOFR
Rate Loans |
| |
ABR Loans
|
| ||||||
I
|
| | > 5.00 to 1.00 | | | | | 7.25% | | | | | | 6.25% | | |
II
|
| |
> 4.50 to 1.00, but ≤
5.00 to 1.00
|
| | | | 7.00% | | | | | | 6.00% | | |
III
|
| |
> 4.00 to 1.00, but ≤
4.50 to 1.00
|
| | | | 6.75% | | | | | | 5.75% | | |
IV
|
| |
> 3.50 to 1.00, but ≤
4.00 to 1.00
|
| | | | 6.50% | | | | | | 5.50% | | |
V
|
| |
> 3.00 to 1.00, but ≤
3.50 to 1.00
|
| | | | 6.25% | | | | | | 5.25% | | |
VI
|
| | ≤ 3.00 to 1.00 | | | | | 6.00% | | | | | | 5.00% | | |
Fiscal Quarter
|
| |
Net Secured
Leverage Ratio |
| |||
[ ]14 | | | | | 5.25:1.00 | | |
[ ]
|
| | | | 5.25:1.00 | | |
[ ]
|
| | | | 5.25:1.00 | | |
[ ]
|
| | | | 4.75:1.00 | | |
[ ]
|
| | | | 4.75:1.00 | | |
[ ]
|
| | | | 4.75:1.00 | | |
[ ]
|
| | | | 4.25:1.00 | | |
[ ]
|
| | | | 4.25:1.00 | | |
[ ]
|
| | | | 4.25:1.00 | | |
[ ]
|
| | | | 3.75:1.00 | | |
Thereafter
|
| | | | 3.75:1.00 | | |
|
By:
/s/ Joseph D. Glatt
Name:
Joseph D. Glatt
|
| | ||
|
Title:
Vice President
|
| | | |
|
By:
/s/ Galen C. Smith
Name:
Galen C. Smith
|
| | ||
|
Title:
首席執行官
|
| | | |
|
By:
/s/ Galen C. Smith
Name:
Galen C. Smith
|
| | ||
|
Title:
President
|
| | | |
|
By:
/s/ William J. Rouhana, Jr.
Name:
William J. Rouhana, Jr.
|
| | | |
|
Title:
首席執行官
|
| | | |
| | |
Page
|
| |||
ARTICLE I Definitions
|
| | | | I-1 | | |
Section 1.01
Defined Terms
|
| | | | I-1 | | |
Section 1.02
Terms Generally
|
| | | | I-44 | | |
Section 1.03
交易完成情況
|
| | | | I-45 | | |
Section 1.04
付款或履行的時間安排
|
| | | | I-45 | | |
Section 1.05
Times of Day
|
| | | | I-45 | | |
ARTICLE II The Credits
|
| | | | I-45 | | |
Section 2.01
Commitments
|
| | | | I-45 | | |
Section 2.02
Loans and Borrowings
|
| | | | I-46 | | |
Section 2.03
借款申請
|
| | | | I-46 | | |
Section 2.04
[已保留]
|
| | | | I-47 | | |
Section 2.05
[已保留]
|
| | | | I-47 | | |
Section 2.06
Funding of Borrowings
|
| | | | I-47 | | |
Section 2.07
Interest Elections
|
| | | | I-48 | | |
Section 2.08
終止和減少承諾額
|
| | | | I-49 | | |
Section 2.09
還貸;債務證明
|
| | | | I-51 | | |
Section 2.10
償還定期貸款、循環貸款承諾和循環貸款
|
| | | | I-51 | | |
Section 2.11
Prepayment of Loans
|
| | | | I-52 | | |
Section 2.12
Fees
|
| | | | I-54 | | |
Section 2.13
Interest
|
| | | | I-55 | | |
Section 2.14
替代利率
|
| | | | I-56 | | |
Section 2.15
Increased Costs
|
| | | | I-57 | | |
Section 2.16
Break Funding Payments
|
| | | | I-58 | | |
Section 2.17
Taxes
|
| | | | I-59 | | |
Section 2.18
一般付款;按比例處理;分攤抵銷
|
| | | | I-61 | | |
Section 2.19
減輕義務;更換貸款人
|
| | | | I-62 | | |
Section 2.20
Illegality
|
| | | | I-63 | | |
Section 2.21
增量定期貸款承諾
|
| | | | I-64 | | |
Section 2.22
Defaulting Lender
|
| | | | I-65 | | |
第三條陳述和保證
|
| | | | I-66 | | |
Section 3.01
Organization; Powers
|
| | | | I-67 | | |
Section 3.02
Authorization
|
| | | | I-67 | | |
Section 3.03
Enforceability
|
| | | | I-67 | | |
Section 3.04
政府審批
|
| | | | I-67 | | |
Section 3.05
Financial Statements
|
| | | | I-67 | | |
Section 3.06
無實質性不良影響
|
| | | | I-67 | | |
Section 3.07
物業所有權;租約佔有
|
| | | | I-68 | | |
Section 3.08
Subsidiaries
|
| | | | I-68 | | |
| | |
Page
|
| |||
Section 3.09
訴訟;守法
|
| | | | I-68 | | |
Section 3.10
美聯儲法規
|
| | | | I-69 | | |
Section 3.11
Investment Company Act
|
| | | | I-69 | | |
Section 3.12
Use of Proceeds
|
| | | | I-69 | | |
Section 3.13
Tax Returns
|
| | | | I-69 | | |
Section 3.14
沒有重大錯誤陳述
|
| | | | I-69 | | |
Section 3.15
Employee Benefit Plans
|
| | | | I-70 | | |
Section 3.16
環境問題
|
| | | | I-70 | | |
Section 3.17
Security Documents
|
| | | | I-70 | | |
Section 3.18
不動產所在地
|
| | | | I-71 | | |
Section 3.19
Solvency
|
| | | | I-71 | | |
Section 3.20
Labor Matters
|
| | | | I-72 | | |
Section 3.21
Insurance
|
| | | | I-72 | | |
Section 3.22
No Default
|
| | | | I-72 | | |
Section 3.23
知識產權;許可證等
|
| | | | I-72 | | |
Section 3.24
Senior Debt
|
| | | | I-72 | | |
Section 3.25
USA PATRIOT Act; OFAC
|
| | | | I-72 | | |
Section 3.26
《反海外腐敗法》
|
| | | | I-73 | | |
第四條出借條件
|
| | | | I-73 | | |
Section 4.01
All Borrowings
|
| | | | I-73 | | |
Section 4.02
Closing Date
|
| | | | I-74 | | |
第五條肯定公約
|
| | | | I-75 | | |
Section 5.01
存在;商業和物業
|
| | | | I-76 | | |
Section 5.02
Insurance
|
| | | | I-76 | | |
Section 5.03
Taxes
|
| | | | I-77 | | |
Section 5.04
財務報表、報告等。
|
| | | | I-77 | | |
Section 5.05
訴訟和其他通知
|
| | | | I-80 | | |
Section 5.06
Compliance with Laws
|
| | | | I-80 | | |
Section 5.07
維護記錄;訪問物業和檢查
|
| | | | I-80 | | |
Section 5.08
Use of Proceeds
|
| | | | I-80 | | |
Section 5.09
遵守環境法的情況
|
| | | | I-80 | | |
Section 5.10
進一步的保證;額外的安全性
|
| | | | I-80 | | |
Section 5.11
[已保留]
|
| | | | I-83 | | |
Section 5.12
Post-Closing
|
| | | | I-83 | | |
Section 5.13
遵守《美國愛國者法》、反腐敗法和制裁法
|
| | | | I-83 | | |
Section 5.14
現金管理系統
|
| | | | I-83 | | |
Section 5.15
Sale Covenant
|
| | | | I-83 | | |
Section 5.16
紅盒娛樂現金管理
|
| | | | I-83 | | |
第六條消極公約
|
| | | | I-85 | | |
Section 6.01
Indebtedness
|
| | | | I-85 | | |
| | |
Page
|
| |||
Section 6.02
Liens
|
| | | | I-88 | | |
Section 6.03
回售和回租交易
|
| | | | I-91 | | |
Section 6.04
投資、貸款和墊款
|
| | | | I-91 | | |
Section 6.05
合併、合併、出售資產和收購
|
| | | | I-94 | | |
Section 6.06
股息和分配
|
| | | | I-96 | | |
Section 6.07
與子公司的交易
|
| | | | I-98 | | |
Section 6.08
借款人和子公司的業務
|
| | | | I-100 | | |
Section 6.09
債務償付和修改的限制;公司註冊證書、章程和某些其他協議的修改;等等。
|
| | | | I-100 | | |
Section 6.10
Fiscal Year
|
| | | | I-102 | | |
第七條違約事件
|
| | | | I-103 | | |
Section 7.01
Events of Default
|
| | | | I-103 | | |
Section 7.02
對某些付款的處理
|
| | | | I-105 | | |
ARTICLE VIII The Agents
|
| | | | I-106 | | |
Section 8.01
Appointment
|
| | | | I-106 | | |
Section 8.02
Delegation of Duties
|
| | | | I-107 | | |
Section 8.03
免責條款
|
| | | | I-107 | | |
Section 8.04
Reliance by Agents
|
| | | | I-108 | | |
Section 8.05
Notice of Default
|
| | | | I-108 | | |
Section 8.06
不依賴代理商和其他貸款人
|
| | | | I-108 | | |
Section 8.07
Indemnification
|
| | | | I-109 | | |
Section 8.08
代理以個人身份
|
| | | | I-109 | | |
Section 8.09
後續管理代理
|
| | | | I-109 | | |
Section 8.10
[已保留]
|
| | | | I-109 | | |
Section 8.11
證券憑證和抵押品代理
|
| | | | I-110 | | |
Section 8.12
抵押品變現和強制執行擔保的權利
|
| | | | I-110 | | |
Section 8.13
Withholding Tax
|
| | | | I-111 | | |
第九條其他
|
| | | | I-111 | | |
Section 9.01
通知;通信
|
| | | | I-111 | | |
Section 9.02
Survival of Agreement
|
| | | | I-112 | | |
Section 9.03
Binding Effect
|
| | | | I-112 | | |
Section 9.04
Successors and Assigns
|
| | | | I-113 | | |
Section 9.05
Expenses; Indemnity
|
| | | | I-116 | | |
Section 9.06
Right of Set-off
|
| | | | I-118 | | |
Section 9.07
Applicable Law
|
| | | | I-118 | | |
Section 9.08
Waivers; Amendment
|
| | | | I-118 | | |
Section 9.09
利率限制
|
| | | | I-122 | | |
Section 9.10
Entire Agreement
|
| | | | I-122 | | |
Section 9.11
WAIVER OF JURY TRIAL
|
| | | | I-122 | | |
Section 9.12
Severability
|
| | | | I-122 | | |
| | |
Page
|
| |||
Section 9.13
Counterparts
|
| | | | I-122 | | |
Section 9.14
Headings
|
| | | | I-122 | | |
Section 9.15
管轄權;同意送達法律程序文件
|
| | | | I-122 | | |
Section 9.16
Confidentiality
|
| | | | I-123 | | |
Section 9.17
平臺;借款人資料
|
| | | | I-123 | | |
Section 9.18
解除留置權和擔保
|
| | | | I-124 | | |
Section 9.19
Judgment Currency
|
| | | | I-125 | | |
Section 9.20
USA PATRIOT Act Notice
|
| | | | I-126 | | |
Section 9.21
[已保留]
|
| | | | I-126 | | |
Section 9.22
借款人為貸款方代理的情況
|
| | | | I-126 | | |
Section 9.23
[已保留]
|
| | | | I-126 | | |
Section 9.24
確認並同意EEA金融機構的紓困
|
| | | | I-126 | | |
|
Exhibit A
轉讓和驗收表格
|
| | | |
|
Exhibit B
[故意省略]
|
| | | |
|
Exhibit C
償付能力證書格式
|
| | | |
|
Exhibit D
借用申請表
|
| | | |
|
Exhibit E
感興趣表格選擇請求
|
| | | |
|
Exhibit F
VCOC信息函
|
| | | |
|
Exhibit G
[故意省略]
|
| | | |
|
Exhibit H
合規證書格式
|
| | | |
|
Exhibit I
[故意省略]
|
| | | |
|
Exhibit J
非銀税憑證格式
|
| | | |
|
Exhibit K
公司間從屬條款格式
|
| | | |
|
Exhibit L
截止日期證書
|
| | | |
|
Schedule 1.01(A)
非實質子公司
|
| | | |
|
Schedule 1.01(B)
Mortgaged Properties
|
| | | |
|
Schedule 1.01(C)
Hedge Banks
|
| | | |
|
Schedule 2.01
Commitments
|
| | | |
|
Schedule 3.01
條理清晰,信譽良好
|
| | | |
|
Schedule 3.04
政府審批
|
| | | |
|
Schedule 3.05
Financial Statements
|
| | | |
|
Schedule 3.07(c)
譴責通知
|
| | | |
|
Schedule 3.08(a)
Subsidiaries
|
| | | |
|
Schedule 3.08(b)
Subscriptions
|
| | | |
|
Schedule 3.13
Taxes
|
| | | |
|
Schedule 3.21
Insurance
|
| | | |
|
Schedule 3.23
知識產權
|
| | | |
|
Schedule 5.12
Post-Closing Items
|
| | | |
|
Schedule 6.01
Indebtedness
|
| | | |
|
Schedule 6.02(a)
Liens
|
| | | |
|
Schedule 6.04
Investments
|
| | | |
|
Schedule 6.07
與子公司的交易
|
| | | |
|
Schedule 9.01
Notice Information
|
| | | |